{"text_format":"1","workbook":"xlsx","n_sheets":31,"sheets":["COVER","Definitions","Comments","Navigation","Product Classes","Efficiency Levels","Data by Building Type","Constants","Efficiency Dist - SF","Efficiency Dist","Efficiency Dist - MH","Stock Model-SF","Product Class Dist","Stock Model","Stock Model-MH","6P UEC Development","Installed Base-SF","Installed Base-MH","UEC Development","UEC-SF","UEC","UEC-MH","Results-SF","Results","Results-MH","Results-ALL","Charts-SF","SUMMARY RESULTS","Charts","Charts-MH","Charts-ALL"],"not_rendered":{"charts":26,"images":0,"macros":1,"external_links":0,"defined_names":17,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"COVER","index":0,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[[22,2,22,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[13,2,13,3],[16,2,16,3],[18,2,18,3]]}
[]
[null,null,"Cover"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Bonneville Power Administration"]
[null,null,"6P Energy Conservation Standards Savings Model"]
[null,null,"EXTERNAL POWER SUPPLIES"]
[]
[null,null,"Product Description"]
[null,null,"The term \"external power supply\" means an external power supply circuit that is used to \nconvert household electric current into DC current or lower-voltage AC current to operate a \nconsumer product. (42 U.S.C. 6291(36)(A))"]
[]
[null,null,"Standard Compliance Year"]
[null,null,"2016 (Source: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)"]
[]
[null,null,"Major changes from previous rulemaking (2008 effective standard for Class A EPS)"]
[null,null,"Expanded scope to cover all direct operation EPS.  Class A EPSs efficiency standards remain in effect."]
[]
[null,null,"6P Baseline "]
[null,null,"External power supplies were not included in the 6P baseline or savings estimate."]
[]
[null,null,"Prepared By:"]
[null,null,"Navigant Consulting","Cadeo Group"]
[null,null,"One Market Street | Spear Street Tower, Suite 1200 ","840 First Street, Suite 300"]
[null,null,"San Francisco, CA 94105","Washington, DC  20002"]

{"sheet":"Definitions","index":1,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Definitions"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Average Megawatt (aMW)","The average number of megawatts over a specified time period"]
[null,null,"Adjustment to 6P Baseline ","Adjustment to reconcile the 6P projected energy consumption and the modeled consumption calculated using best available data."]
[null,null,"Department of Energy Aggregate Lifecycle Savings ","Sum of 'Total First Year Savings'.  This accounts for the cumulative savings in accordance with DOE Carbon Accounting Practices."]
[null,null,"Department of Energy Notice of Proposed Rulemaking (DOE NOPR)","Federal Register notice detailing analyses conducted by the DOE to establish proposed energy conservation standards. "]
[null,null,"Efficiency Level (EL)","The discrete efficiency ratings of a product.  Each efficiency level is associated with a different UEC."]
[null,null,"Efficiency Level Distribution","The mix of various equipment efficiencies shipped in a given year."]
[null,null,"Incremental Savings ","Savings due to the higher standards for units installed in a particular year. First year savings are highest following the standards compliance year while the stock turns over, after which first year savings are only attributed to shipments associated with new construction. "]
[null,null,"Governmental Regulatory Impact Model (GRIM)","The industry cash flow model used by DOE to assess impacts on manufacturers due to proposed energy conservation standards"]
[null,null,"Installed Unit Energy Consumption (Installed UEC)","The average annual unit energy consumption of all installed units in a given year."]
[null,null,"Market Unit Energy Consumption (Market UEC)","The average annual unit energy consumption of units shipped in a given year.   "]
[null,null,"National Impact Analysis (NIA)","The energy impact analysis used by DOE to calculate energy savings associated with each standard. "]
[null,null,"Pre-case ","The case representing 6P baseline assumptions where energy consumption due to the product accounts for shipment and shipment UEC by year, without the affect of standards announced following the development of the 6P."]
[null,null,"Post-case","The case in which standards are implemented. If the 6P already captured the analyzed standard, the post-case will be the same as the pre-case."]
[null,null,"Product Class","Product classificiation determined by product configuration, size, application, location, and other attributes that contribute to consumer utility.  DOE is allowed to establish different standards for each product class."]
[null,null,"Product Class Distribution ","Market share/mix of each product class shipped in a given year."]
[null,null,"Product Lifetime","The average time a given class of products stays in the field as part of the installed stock.  Some products will last longer (delaying replacement) whereas others will fail and be retired earlier (accelerating replacement), but the lifetime represents the market average."]
[null,null,"Shipments ","Sales of products.  This may be presented by product class, efficiency distribution, or delineated by other metrics. Shipments may be attributed to new construction and/or replacements and retrofits. "]
[null,null,"Sixth Power Plan (6P)","The Pacific Northwest Resource Plan published by the Northwest Power Conservation Council. The 6P timeframe is from 2010-2015."]
[null,null,"Sixth Power Plan Baseline (6P Baseline)","The 6P assumes equipment efficiency and shipment units in the region.  When available, the 6P assumptions are the baseline for each standard impact analysis."]
[null,null,"Standard Compliance Year","The year when the appliance standard goes into effect. "]
[null,null,"Stock ","All units installed in previous years which remain in operation."]
[null,null,"Technical Support Document (TSD)","TSDs are published by the DOE as companion documents to Federal Register notices (e.g., ANOPRs/preliminary analyses and NOPRs).  The TSDs include technical detail that supports the notices.  The final rule TSD includes the discussion of the Manufacturer Impact Analysis (MIA) and National Impact Analysis (NIA)."]
[null,null,"Cumulative Savings through 2034","The sum of incremental savings from 2010 through 2034"]
[null,null,"Trial Standard Level (TSL)","A proposed  efficiency standard evaluated by DOE during the NOPR and Final Rule phase analyses.  A TSL may specify different standard efficiency levels for each product class included in the rulemaking."]

{"sheet":"Comments","index":2,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[[13,3,13,7],[14,3,14,7],[15,3,15,7],[16,3,16,7],[7,3,7,7],[8,3,8,7],[9,3,9,7],[10,3,10,7],[11,3,11,7],[12,3,12,7]]}
[]
[null,null,"Comments"]
[]
[null,null,"NAVIGATION"]
[]
[]
[null,null,"Tab","Comment"]
[null,null,"Example","Please use this space to document your comments as you review the model.  We look forward to receiving your feedback.  Thank you."]

{"sheet":"Navigation","index":3,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[[20,8,22,8],[16,10,18,10],[16,8,18,8],[12,6,16,6]]}
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"INFORMATION TABS",null,"INPUT TABS",null,"UEC CALCULATIONS",null,"RESULTS",null,"CHARTS"]
[]
[null,null,"COVER",null,"PRODUCT CLASSES"]
[]
[null,null,"DEFINITIONS",null,"EFFICIENCY LEVELS",null,"UEC DEVELOPMENT"]
[]
[null,null,"COMMENTS",null,"PRODUCT CLASS DISTRIBUTION",null,"UEC"]
[]
[null,null,"NAVIGATION",null,"EFFICIENCY DISTRIBUTION"]
[]
[null,null,null,null,"STOCK MODEL",null,null,null,"RESULTS",null,"CHARTS"]
[]
[null,null,null,null,"6P UEC DEVELOPMENT"]
[]
[null,null,null,null,null,null,null,null,"SUMMARY RESULTS"]

{"sheet":"Product Classes","index":4,"n_rows":23,"n_cols":9,"rows_kept":23,"cut":false,"hidden":false,"merged":[[21,3,21,8]]}
[]
[null,null,"Selection of Product Classes for Model"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"All Product Classes","DOE 2014 FR PCs1","Representative PCs2","6th Plan PCs",null,"Model PCs","Rationale"]
[null,null,"AC-DC, Basic Voltage 2.5 W Rep. Unit","2014 -DOE-B","2014 -DOE-B 2.5 W","N/A",null,"B 2.5 W","Modeled in DOE 2014 Final Rule NIA"]
[null,null,"AC-DC, Basic Voltage 18 W Rep. Unit",null,"2014 -DOE-B 18 W",null,null,"B 18 W","Modeled in DOE 2014 Final Rule NIA"]
[null,null,"AC-DC, Basic Voltage 60 W Rep. Unit",null,"2014 -DOE-B 60 W",null,null,"B 60 W","Modeled in DOE 2014 Final Rule NIA"]
[null,null,"AC-DC, Basic Voltage 120 W Rep. Unit",null,"2014 -DOE-B 120 W",null,null,"B 120 W","Modeled in DOE 2014 Final Rule NIA"]
[null,null,"AC-DC, Low Voltage","2014 -DOE-C","2014 -DOE-C",null,null,"C","Modeled in DOE 2014 Final Rule NIA"]
[null,null,"AC-AC, Basic Voltage","2014 -DOE-D","2014 -DOE-D",null,null,"D","Modeled in DOE 2014 Final Rule NIA"]
[null,null,"AC-AC, Low Voltage","2014 -DOE-E","2014 -DOE-E",null,null,"E","Modeled in DOE 2014 Final Rule NIA"]
[null,null,"Multiple-voltage EPSs","2014 -DOE-X","2014 -DOE-X",null,null,"X","Modeled in DOE 2014 Final Rule NIA"]
[null,null,"High Power EPSs","2014 -DOE-H","2014 -DOE-H",null,null,"H","Modeled in DOE 2014 Final Rule NIA"]
[null,null,"AC-DC, Low Voltage, <3V, >= 1000 mA","2014 -DOE-C1"]
[null,null,"Indirect Operation External Power Supplies","2014 -DOE-N"]
[]
[null,null,"Sources","1. DOE External Power Supplies 2014 Final Rule, Technical Support Document Chapter 3: Market and Technology Assessment, Table 3-18 EPS Product Classes (page 3-40)"]
[null,null,null,"2. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'CSL Results' tab, cells A21:A30"]

{"sheet":"Efficiency Levels","index":5,"n_rows":149,"n_cols":6,"rows_kept":149,"cut":false,"hidden":false,"merged":[[52,3,52,5],[68,3,68,5],[84,3,84,5],[116,3,116,5],[148,3,148,5],[100,3,100,5],[132,3,132,5],[1,2,1,3],[3,2,3,3],[5,2,5,3],[20,3,20,5],[36,3,36,5]]}
[]
[null,null,"Efficiency Levels and Standards for Each Product Class"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,{"$f":"'Product Classes'!H10","v":"B 2.5 W"},{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C9,'Product Classes'!$H$10:$H$18,0),0)","v":"AC-DC, Basic Voltage 2.5 W Rep. Unit"}]
[]
[null,null," Model ELs1",null,"Compliance Year2","Model Efficiency Levels"]
[null,null,"EL0","EISA",null,"EISA"]
[null,null,"EL1","Energy Star 2.0",null,"Energy Star 2.0"]
[null,null,"EL2","Intermediate",null,"Intermediate"]
[null,null,"EL3","Best in Market",2016,"Best in Market"]
[null,null,"EL4","Max Tech",null,"Max Tech"]
[]
[]
[]
[null,null,"Sources","1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C14:I15"]
[null,null,null,"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H11","v":"B 18 W"},{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C25,'Product Classes'!$H$10:$H$18,0),0)","v":"AC-DC, Basic Voltage 18 W Rep. Unit"}]
[]
[null,null," Model ELs1",null,"Compliance Year2","Model Efficiency Levels"]
[null,null,"EL0","EISA",null,"EISA"]
[null,null,"EL1","Energy Star 2.0",null,"Energy Star 2.0"]
[null,null,"EL2","Intermediate",null,"Intermediate"]
[null,null,"EL3","Best in Market",2016,"Best in Market"]
[null,null,"EL4","Max Tech",null,"Max Tech"]
[]
[]
[]
[null,null,"Sources","1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C66:I67"]
[null,null,null,"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H12","v":"B 60 W"},{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C41,'Product Classes'!$H$10:$H$18,0),0)","v":"AC-DC, Basic Voltage 60 W Rep. Unit"}]
[]
[null,null," Model ELs1",null,"Compliance Year2","Model Efficiency Levels"]
[null,null,"EL0","EISA",null,"EISA"]
[null,null,"EL1","Energy Star 2.0",null,"Energy Star 2.0"]
[null,null,"EL2","Intermediate",null,"Intermediate"]
[null,null,"EL3","Best in Market",2016,"Best in Market"]
[null,null,"EL4","Max Tech",null,"Max Tech"]
[]
[]
[]
[null,null,"Sources","1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C118:I119"]
[null,null,null,"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H13","v":"B 120 W"},{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C57,'Product Classes'!$H$10:$H$18,0),0)","v":"AC-DC, Basic Voltage 120 W Rep. Unit"}]
[]
[null,null," Model ELs1",null,"Compliance Year2","Model Efficiency Levels"]
[null,null,"EL0","EISA",null,"EISA"]
[null,null,"EL1","Energy Star 2.0",null,"Energy Star 2.0"]
[null,null,"EL2","Intermediate",null,"Intermediate"]
[null,null,"EL3","Best in Market",2016,"Best in Market"]
[null,null,"EL4","Max Tech",null,"Max Tech"]
[]
[]
[]
[null,null,"Sources","1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C170:I171"]
[null,null,null,"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H14","v":"C"},{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C73,'Product Classes'!$H$10:$H$18,0),0)","v":"AC-DC, Low Voltage"}]
[]
[null,null," Model ELs1",null,"Compliance Year2","Model Efficiency Levels"]
[null,null,"EL0","EISA",null,"EISA"]
[null,null,"EL1","Energy Star 2.0",null,"Energy Star 2.0"]
[null,null,"EL2","Intermediate",null,"Intermediate"]
[null,null,"EL3","Best in Market",2016,"Best in Market"]
[null,null,"EL4","Max Tech",null,"Max Tech"]
[]
[]
[]
[null,null,"Sources","1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C222:I223"]
[null,null,null,"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H15","v":"D"},{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C89,'Product Classes'!$H$10:$H$18,0),0)","v":"AC-AC, Basic Voltage"}]
[]
[null,null," Model ELs1",null,"Compliance Year2","Model Efficiency Levels"]
[null,null,"EL0","EISA",null,"EISA"]
[null,null,"EL1","Energy Star 2.0",null,"Energy Star 2.0"]
[null,null,"EL2","Intermediate",null,"Intermediate"]
[null,null,"EL3","Best in Market",2016,"Best in Market"]
[null,null,"EL4","Max Tech",null,"Max Tech"]
[]
[]
[]
[null,null,"Sources","1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C274:I275"]
[null,null,null,"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H16","v":"E"},{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C105,'Product Classes'!$H$10:$H$18,0),0)","v":"AC-AC, Low Voltage"}]
[]
[null,null," Model ELs1",null,"Compliance Year2","Model Efficiency Levels"]
[null,null,"EL0","EISA",null,"EISA"]
[null,null,"EL1","Energy Star 2.0",null,"Energy Star 2.0"]
[null,null,"EL2","Intermediate",null,"Intermediate"]
[null,null,"EL3","Best in Market",2016,"Best in Market"]
[null,null,"EL4","Max Tech",null,"Max Tech"]
[]
[]
[]
[null,null,"Sources","1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C326:I327"]
[null,null,null,"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H17","v":"X"},{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C121,'Product Classes'!$H$10:$H$18,0),0)","v":"Multiple-voltage EPSs"}]
[]
[null,null," Model ELs1",null,"Compliance Year2","Model Efficiency Levels"]
[null,null,"EL0","Generic Replacement",null,"Generic Replacement"]
[null,null,"EL1","Manufacturer Provided",null,"Manufacturer Provided"]
[null,null,"EL2","EU Qualified Level",2016,"EU Qualified Level"]
[null,null,"EL3","Higher level ",null,"Higher level "]
[]
[]
[]
[]
[null,null,"Sources","1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C794:I795"]
[null,null,null,"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7921, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class X\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L16\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H18","v":"H"},{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C137,'Product Classes'!$H$10:$H$18,0),0)","v":"High Power EPSs"}]
[]
[null,null," Model ELs1",null,"Compliance Year2","Model Efficiency Levels"]
[null,null,"EL0","Line Frequency",null,"Line Frequency"]
[null,null,"EL1","Switched-mode - Low Level",null,"Switched-mode - Low Level"]
[null,null,"EL2","Switched-mode - Mid Level",null,"Switched-mode - Mid Level"]
[null,null,"EL3","Best-In-Market",2016,"Best-In-Market"]
[null,null,"EL4","Max Tech",null,"Max Tech"]
[]
[]
[]
[null,null,"Sources","1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C846:I847"]
[null,null,null,"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7923, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class H\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L18\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"]

{"sheet":"Data by Building Type","index":6,"n_rows":31,"n_cols":8,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Market and Usage Attributes by Building Type"]
[]
[null,null,"NAVIGATION"]
[]
[]
[null,null,"Market Representation","Single Family","Multi-Family","Manufactured Homes","All Segments (TOTAL)","Source"]
[null,null,"Percent of Total Housing Units (PNW)",0.71980793552766198,0.17478567117438024,0.10540639329795784,{"$f":"SUM(D8:F8)","v":1}]
[]
[]
[]
[null,null,"Market Penetration","Single Family","Multi-Family","Manufactured Homes","All Segments (AVERAGE)","Source"]
[null,null,"Clothes Dryer Market Penetration (PNW)",{"$f":"G13","v":0.82},{"$f":"G13","v":0.82},{"$f":"G13","v":0.82},0.82]
[]
[]
[]
[null,null,"Fuel Allocation","Single Family","Multi-Family","Manufactured Homes","All Segments (WTD AVG)","Source"]
[null,null,"Electric (% of Segment)",0.95,0.99,0.95,{"$f":"SUMPRODUCT($D$8:$F$8,$D$13:$F$13,D18:F18)/$G$13","v":0.95699142684697525}]
[null,null,"Gas (% of Segment)",{"$f":"1-D18","v":5.0000000000000044E-2},0.01,{"$f":"1-F18","v":5.0000000000000044E-2},{"$f":"SUMPRODUCT($D$8:$F$8,$D$13:$F$13,D19:F19)/$G$13","v":4.3008573153024823E-2}]
[]
[]
[]
[null,null,"Usage Data","Single Family","Multi-Family","Manufactured Homes","All Segments (WTD AVG)","Source"]
[null,null,"Cycles per Year",{"$f":"(0.892*4.92)*365.25/7","v":228.9929657142857},{"$f":"(4.51*0.916)*365.25/7","v":215.55802714285716},{"$f":"(4.47*0.888)*365.25/7","v":207.11553428571429},{"$f":"SUMPRODUCT($D$8:$F$8,$D$13:$F$13,D24:F24)/$G$13","v":224.33870981738292},"RBSA 2012-Single Family/RBSA 2012-Manufactured Housing"]
[]
[]
[]
[null,null,"Product Data","Single Family","Multi-Family","Manufactured Homes","All Segments (AVERAGE)","Source"]
[null,null,"Dryer Capacity (cu.ft)",{"$f":"$G29","v":7},7,7,7,"NW Council Clothes Washers Supply Curve "]
[null,null,"Test Load Size (lbs/load)",8.4499999999999993,8.4499999999999993,8.4499999999999993,8.4499999999999993,"DOE TSD Chapter 5: average loads for standard-size units range from 3.8 lbs. to 13.7 lbs., with a mean value of 8.45 lbs"]
[null,null,"Lifetime (years)",16,{"$f":"$D31","v":16},{"$f":"$D31","v":16},{"$f":"SUMPRODUCT($D$8:$F$8,$D$13:$F$13,D31:F31)/$G$13","v":16},"DOE Residential Clothes Dryer NIA "]

{"sheet":"Constants","index":7,"n_rows":14,"n_cols":4,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Constants"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[]
[null,null,"Hours/Day",24]
[null,null,"Days/Week",7]
[null,null,"Days/Year",365.25]
[null,null,"kW/MW",1000]
[null,null,"Hours/Year",8760]

{"sheet":"Efficiency Dist - SF","index":8,"n_rows":202,"n_cols":52,"rows_kept":202,"cut":false,"hidden":true,"merged":[[1,2,1,6],[3,2,3,6]]}
[]
[null,null,"Efficiency Distributions by Product Class - Single Family"]
[]
[null,null,{"$f":"Navigation!$C$15","v":"NAVIGATION"}]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",{"$f":"'Efficiency Levels'!D$11","v":0},2015,null,1990,{"$f":"H10+1","v":1991},{"$f":"I10+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":"EISA"},0.44,null,{"$f":"$F11","v":0.44},{"$f":"$F11","v":0.44},0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":"Energy Star 2.0"},0.49,null,{"$f":"$F12","v":0.49},0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":"Intermediate"},0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":"Best in Market"},0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,null,"TOTAL",null,{"$f":"SUM(F11:F14)","v":1},null,{"$f":"SUM(H11:H14)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",{"$f":"$E$10","v":0},null,null,1990,{"$f":"H19+1","v":1991},{"$f":"I19+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"X10","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,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":"EISA"},null,null,{"$f":"H11","v":0.44},0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":"Energy Star 2.0"},null,null,{"$f":"H12","v":0.49},0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":"Intermediate"},null,null,{"$f":"H13","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":"Best in Market"},null,null,{"$f":"H14","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"SUM(AG11:AG14)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H20:H23)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE 2014 Final Rule NIA Model"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"B 18 W - AC-DC, Basic Voltage 18 W Rep. Unit"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",{"$f":"'Efficiency Levels'!D$11","v":0},2015,null,1990,{"$f":"H33+1","v":1991},{"$f":"I33+1","v":1992},{"$f":"J33+1","v":1993},{"$f":"K33+1","v":1994},{"$f":"L33+1","v":1995},{"$f":"M33+1","v":1996},{"$f":"N33+1","v":1997},{"$f":"O33+1","v":1998},{"$f":"P33+1","v":1999},{"$f":"Q33+1","v":2000},{"$f":"R33+1","v":2001},{"$f":"S33+1","v":2002},{"$f":"T33+1","v":2003},{"$f":"U33+1","v":2004},{"$f":"V33+1","v":2005},{"$f":"W33+1","v":2006},{"$f":"X33+1","v":2007},{"$f":"Y33+1","v":2008},{"$f":"Z33+1","v":2009},{"$f":"AA33+1","v":2010},{"$f":"AB33+1","v":2011},{"$f":"AC33+1","v":2012},{"$f":"AD33+1","v":2013},{"$f":"AE33+1","v":2014},{"$f":"AF33+1","v":2015},{"$f":"AG33+1","v":2016},{"$f":"AH33+1","v":2017},{"$f":"AI33+1","v":2018},{"$f":"AJ33+1","v":2019},{"$f":"AK33+1","v":2020},{"$f":"AL33+1","v":2021},{"$f":"AM33+1","v":2022},{"$f":"AN33+1","v":2023},{"$f":"AO33+1","v":2024},{"$f":"AP33+1","v":2025},{"$f":"AQ33+1","v":2026},{"$f":"AR33+1","v":2027},{"$f":"AS33+1","v":2028},{"$f":"AT33+1","v":2029},{"$f":"AU33+1","v":2030},{"$f":"AV33+1","v":2031},{"$f":"AW33+1","v":2032},{"$f":"AX33+1","v":2033},{"$f":"AY33+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C34","v":0},{"$f":"'Efficiency Levels'!D34","v":0},0.19,null,{"$f":"$F34","v":0.19},{"$f":"$F34","v":0.19},0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19]
[null,null,null,{"$f":"'Efficiency Levels'!C35","v":0},{"$f":"'Efficiency Levels'!D35","v":0},0.52,null,{"$f":"$F35","v":0.52},0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52]
[null,null,null,{"$f":"'Efficiency Levels'!C36","v":"Sources"},{"$f":"'Efficiency Levels'!D36","v":"1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C66:I67"},0.18,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[null,null,null,{"$f":"'Efficiency Levels'!C37","v":0},{"$f":"'Efficiency Levels'!D37","v":"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"},0.11,null,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,null,null,"TOTAL",null,{"$f":"SUM(F34:F37)","v":0.99999999999999989},null,{"$f":"SUM(H34:H37)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",{"$f":"$E$10","v":0},null,null,1990,{"$f":"H41+1","v":1991},{"$f":"I41+1","v":1992},{"$f":"J41+1","v":1993},{"$f":"K41+1","v":1994},{"$f":"L41+1","v":1995},{"$f":"M41+1","v":1996},{"$f":"N41+1","v":1997},{"$f":"O41+1","v":1998},{"$f":"P41+1","v":1999},{"$f":"Q41+1","v":2000},{"$f":"R41+1","v":2001},{"$f":"S41+1","v":2002},{"$f":"T41+1","v":2003},{"$f":"U41+1","v":2004},{"$f":"V41+1","v":2005},{"$f":"X33","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C34","v":0},{"$f":"'Efficiency Levels'!D34","v":0},null,null,{"$f":"H34","v":0.19},0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C35","v":0},{"$f":"'Efficiency Levels'!D35","v":0},null,null,{"$f":"H35","v":0.52},0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C36","v":"Sources"},{"$f":"'Efficiency Levels'!D36","v":"1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C66:I67"},null,null,{"$f":"H36","v":0.18},0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C37","v":0},{"$f":"'Efficiency Levels'!D37","v":"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"},null,null,{"$f":"H37","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,{"$f":"SUM(AG34:AG37)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H42:H45)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[]
[null,null,null,"Sources","DOE 2014 Final Rule NIA Model"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H12,MODEL_PCS,0),0)","v":"B 60 W - AC-DC, Basic Voltage 60 W Rep. Unit"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",{"$f":"'Efficiency Levels'!D$11","v":0},2015,null,1990,{"$f":"H55+1","v":1991},{"$f":"I55+1","v":1992},{"$f":"J55+1","v":1993},{"$f":"K55+1","v":1994},{"$f":"L55+1","v":1995},{"$f":"M55+1","v":1996},{"$f":"N55+1","v":1997},{"$f":"O55+1","v":1998},{"$f":"P55+1","v":1999},{"$f":"Q55+1","v":2000},{"$f":"R55+1","v":2001},{"$f":"S55+1","v":2002},{"$f":"T55+1","v":2003},{"$f":"U55+1","v":2004},{"$f":"V55+1","v":2005},{"$f":"W55+1","v":2006},{"$f":"X55+1","v":2007},{"$f":"Y55+1","v":2008},{"$f":"Z55+1","v":2009},{"$f":"AA55+1","v":2010},{"$f":"AB55+1","v":2011},{"$f":"AC55+1","v":2012},{"$f":"AD55+1","v":2013},{"$f":"AE55+1","v":2014},{"$f":"AF55+1","v":2015},{"$f":"AG55+1","v":2016},{"$f":"AH55+1","v":2017},{"$f":"AI55+1","v":2018},{"$f":"AJ55+1","v":2019},{"$f":"AK55+1","v":2020},{"$f":"AL55+1","v":2021},{"$f":"AM55+1","v":2022},{"$f":"AN55+1","v":2023},{"$f":"AO55+1","v":2024},{"$f":"AP55+1","v":2025},{"$f":"AQ55+1","v":2026},{"$f":"AR55+1","v":2027},{"$f":"AS55+1","v":2028},{"$f":"AT55+1","v":2029},{"$f":"AU55+1","v":2030},{"$f":"AV55+1","v":2031},{"$f":"AW55+1","v":2032},{"$f":"AX55+1","v":2033},{"$f":"AY55+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C56","v":0},{"$f":"'Efficiency Levels'!D56","v":0},0.19,null,{"$f":"$F56","v":0.19},{"$f":"$F56","v":0.19},0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19]
[null,null,null,{"$f":"'Efficiency Levels'!C57","v":"B 120 W"},{"$f":"'Efficiency Levels'!D57","v":"AC-DC, Basic Voltage 120 W Rep. Unit"},0.63,null,{"$f":"$F57","v":0.63},0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63]
[null,null,null,{"$f":"'Efficiency Levels'!C58","v":0},{"$f":"'Efficiency Levels'!D58","v":0},0.17,null,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17]
[null,null,null,{"$f":"'Efficiency Levels'!C59","v":" Model ELs1"},{"$f":"'Efficiency Levels'!D59","v":0},0.01,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"TOTAL",null,{"$f":"SUM(F56:F59)","v":1},null,{"$f":"SUM(H56:H59)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",{"$f":"$E$10","v":0},null,null,1990,{"$f":"H63+1","v":1991},{"$f":"I63+1","v":1992},{"$f":"J63+1","v":1993},{"$f":"K63+1","v":1994},{"$f":"L63+1","v":1995},{"$f":"M63+1","v":1996},{"$f":"N63+1","v":1997},{"$f":"O63+1","v":1998},{"$f":"P63+1","v":1999},{"$f":"Q63+1","v":2000},{"$f":"R63+1","v":2001},{"$f":"S63+1","v":2002},{"$f":"T63+1","v":2003},{"$f":"U63+1","v":2004},{"$f":"V63+1","v":2005},{"$f":"X55","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C56","v":0},{"$f":"'Efficiency Levels'!D56","v":0},null,null,{"$f":"H56","v":0.19},0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C57","v":"B 120 W"},{"$f":"'Efficiency Levels'!D57","v":"AC-DC, Basic Voltage 120 W Rep. Unit"},null,null,{"$f":"H57","v":0.63},0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C58","v":0},{"$f":"'Efficiency Levels'!D58","v":0},null,null,{"$f":"H58","v":0.17},0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C59","v":" Model ELs1"},{"$f":"'Efficiency Levels'!D59","v":0},null,null,{"$f":"H59","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"SUM(AG56:AG59)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H64:H67)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE 2014 Final Rule NIA Model"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"B 120 W - AC-DC, Basic Voltage 120 W Rep. Unit"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",{"$f":"'Efficiency Levels'!D$11","v":0},2015,null,1990,{"$f":"H77+1","v":1991},{"$f":"I77+1","v":1992},{"$f":"J77+1","v":1993},{"$f":"K77+1","v":1994},{"$f":"L77+1","v":1995},{"$f":"M77+1","v":1996},{"$f":"N77+1","v":1997},{"$f":"O77+1","v":1998},{"$f":"P77+1","v":1999},{"$f":"Q77+1","v":2000},{"$f":"R77+1","v":2001},{"$f":"S77+1","v":2002},{"$f":"T77+1","v":2003},{"$f":"U77+1","v":2004},{"$f":"V77+1","v":2005},{"$f":"W77+1","v":2006},{"$f":"X77+1","v":2007},{"$f":"Y77+1","v":2008},{"$f":"Z77+1","v":2009},{"$f":"AA77+1","v":2010},{"$f":"AB77+1","v":2011},{"$f":"AC77+1","v":2012},{"$f":"AD77+1","v":2013},{"$f":"AE77+1","v":2014},{"$f":"AF77+1","v":2015},{"$f":"AG77+1","v":2016},{"$f":"AH77+1","v":2017},{"$f":"AI77+1","v":2018},{"$f":"AJ77+1","v":2019},{"$f":"AK77+1","v":2020},{"$f":"AL77+1","v":2021},{"$f":"AM77+1","v":2022},{"$f":"AN77+1","v":2023},{"$f":"AO77+1","v":2024},{"$f":"AP77+1","v":2025},{"$f":"AQ77+1","v":2026},{"$f":"AR77+1","v":2027},{"$f":"AS77+1","v":2028},{"$f":"AT77+1","v":2029},{"$f":"AU77+1","v":2030},{"$f":"AV77+1","v":2031},{"$f":"AW77+1","v":2032},{"$f":"AX77+1","v":2033},{"$f":"AY77+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C78","v":"EL2"},{"$f":"'Efficiency Levels'!D78","v":"Intermediate"},0.26,null,{"$f":"$F78","v":0.26},{"$f":"$F78","v":0.26},0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26]
[null,null,null,{"$f":"'Efficiency Levels'!C79","v":"EL3"},{"$f":"'Efficiency Levels'!D79","v":"Best in Market"},0.53,null,{"$f":"$F79","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53]
[null,null,null,{"$f":"'Efficiency Levels'!C80","v":"EL4"},{"$f":"'Efficiency Levels'!D80","v":"Max Tech"},0.18,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[null,null,null,{"$f":"'Efficiency Levels'!C81","v":0},{"$f":"'Efficiency Levels'!D81","v":0},0.03,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"TOTAL",null,{"$f":"SUM(F78:F81)","v":1},null,{"$f":"SUM(H78:H81)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",{"$f":"$E$10","v":0},null,null,1990,{"$f":"H85+1","v":1991},{"$f":"I85+1","v":1992},{"$f":"J85+1","v":1993},{"$f":"K85+1","v":1994},{"$f":"L85+1","v":1995},{"$f":"M85+1","v":1996},{"$f":"N85+1","v":1997},{"$f":"O85+1","v":1998},{"$f":"P85+1","v":1999},{"$f":"Q85+1","v":2000},{"$f":"R85+1","v":2001},{"$f":"S85+1","v":2002},{"$f":"T85+1","v":2003},{"$f":"U85+1","v":2004},{"$f":"V85+1","v":2005},{"$f":"X77","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C78","v":"EL2"},{"$f":"'Efficiency Levels'!D78","v":"Intermediate"},null,null,{"$f":"H78","v":0.26},0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C79","v":"EL3"},{"$f":"'Efficiency Levels'!D79","v":"Best in Market"},null,null,{"$f":"H79","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C80","v":"EL4"},{"$f":"'Efficiency Levels'!D80","v":"Max Tech"},null,null,{"$f":"H80","v":0.18},0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C81","v":0},{"$f":"'Efficiency Levels'!D81","v":0},null,null,{"$f":"H81","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"SUM(AG78:AG81)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H86:H89)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE 2014 Final Rule NIA Model"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H14&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H14,MODEL_PCS,0),0)","v":"C - AC-DC, Low Voltage"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",{"$f":"'Efficiency Levels'!D$11","v":0},2015,null,1990,{"$f":"H99+1","v":1991},{"$f":"I99+1","v":1992},{"$f":"J99+1","v":1993},{"$f":"K99+1","v":1994},{"$f":"L99+1","v":1995},{"$f":"M99+1","v":1996},{"$f":"N99+1","v":1997},{"$f":"O99+1","v":1998},{"$f":"P99+1","v":1999},{"$f":"Q99+1","v":2000},{"$f":"R99+1","v":2001},{"$f":"S99+1","v":2002},{"$f":"T99+1","v":2003},{"$f":"U99+1","v":2004},{"$f":"V99+1","v":2005},{"$f":"W99+1","v":2006},{"$f":"X99+1","v":2007},{"$f":"Y99+1","v":2008},{"$f":"Z99+1","v":2009},{"$f":"AA99+1","v":2010},{"$f":"AB99+1","v":2011},{"$f":"AC99+1","v":2012},{"$f":"AD99+1","v":2013},{"$f":"AE99+1","v":2014},{"$f":"AF99+1","v":2015},{"$f":"AG99+1","v":2016},{"$f":"AH99+1","v":2017},{"$f":"AI99+1","v":2018},{"$f":"AJ99+1","v":2019},{"$f":"AK99+1","v":2020},{"$f":"AL99+1","v":2021},{"$f":"AM99+1","v":2022},{"$f":"AN99+1","v":2023},{"$f":"AO99+1","v":2024},{"$f":"AP99+1","v":2025},{"$f":"AQ99+1","v":2026},{"$f":"AR99+1","v":2027},{"$f":"AS99+1","v":2028},{"$f":"AT99+1","v":2029},{"$f":"AU99+1","v":2030},{"$f":"AV99+1","v":2031},{"$f":"AW99+1","v":2032},{"$f":"AX99+1","v":2033},{"$f":"AY99+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C100","v":"Sources"},{"$f":"'Efficiency Levels'!D100","v":"1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C274:I275"},0.42,null,{"$f":"$F100","v":0.42},{"$f":"$F100","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,null,null,{"$f":"'Efficiency Levels'!C101","v":0},{"$f":"'Efficiency Levels'!D101","v":"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"},0.53,null,{"$f":"$F101","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53]
[null,null,null,{"$f":"'Efficiency Levels'!C102","v":0},{"$f":"'Efficiency Levels'!D102","v":0},0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,{"$f":"'Efficiency Levels'!C103","v":0},{"$f":"'Efficiency Levels'!D103","v":0},0.03,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"TOTAL",null,{"$f":"SUM(F100:F103)","v":1},null,{"$f":"SUM(H100:H103)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",{"$f":"$E$10","v":0},null,null,1990,{"$f":"H107+1","v":1991},{"$f":"I107+1","v":1992},{"$f":"J107+1","v":1993},{"$f":"K107+1","v":1994},{"$f":"L107+1","v":1995},{"$f":"M107+1","v":1996},{"$f":"N107+1","v":1997},{"$f":"O107+1","v":1998},{"$f":"P107+1","v":1999},{"$f":"Q107+1","v":2000},{"$f":"R107+1","v":2001},{"$f":"S107+1","v":2002},{"$f":"T107+1","v":2003},{"$f":"U107+1","v":2004},{"$f":"V107+1","v":2005},{"$f":"X99","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C100","v":"Sources"},{"$f":"'Efficiency Levels'!D100","v":"1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, cells C274:I275"},null,null,{"$f":"H100","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C101","v":0},{"$f":"'Efficiency Levels'!D101","v":"2. For TSL Selection: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7918, \"Benefits and Burdens of Trial Standard Levels Considered for EPS Product Class B\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219)\nFor TSL to CSL Mapping: DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'TSL Results' tab, cells L6:L13\nFor Compliance Year: DOE External Power Supplies 2014 Final Rule, Federal Register Notice, page 7846, \"Dates\" section, http://www.regulations.gov/#!documentDetail;D=EERE-2008-BT-STD-0005-0219"},null,null,{"$f":"H101","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C102","v":0},{"$f":"'Efficiency Levels'!D102","v":0},null,null,{"$f":"H102","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C103","v":0},{"$f":"'Efficiency Levels'!D103","v":0},null,null,{"$f":"H103","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"SUM(AG100:AG103)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H108:H111)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE 2014 Final Rule NIA Model"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H15&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H15,MODEL_PCS,0),0)","v":"D - AC-AC, Basic Voltage"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",{"$f":"'Efficiency Levels'!D$11","v":0},2015,null,1990,{"$f":"H121+1","v":1991},{"$f":"I121+1","v":1992},{"$f":"J121+1","v":1993},{"$f":"K121+1","v":1994},{"$f":"L121+1","v":1995},{"$f":"M121+1","v":1996},{"$f":"N121+1","v":1997},{"$f":"O121+1","v":1998},{"$f":"P121+1","v":1999},{"$f":"Q121+1","v":2000},{"$f":"R121+1","v":2001},{"$f":"S121+1","v":2002},{"$f":"T121+1","v":2003},{"$f":"U121+1","v":2004},{"$f":"V121+1","v":2005},{"$f":"W121+1","v":2006},{"$f":"X121+1","v":2007},{"$f":"Y121+1","v":2008},{"$f":"Z121+1","v":2009},{"$f":"AA121+1","v":2010},{"$f":"AB121+1","v":2011},{"$f":"AC121+1","v":2012},{"$f":"AD121+1","v":2013},{"$f":"AE121+1","v":2014},{"$f":"AF121+1","v":2015},{"$f":"AG121+1","v":2016},{"$f":"AH121+1","v":2017},{"$f":"AI121+1","v":2018},{"$f":"AJ121+1","v":2019},{"$f":"AK121+1","v":2020},{"$f":"AL121+1","v":2021},{"$f":"AM121+1","v":2022},{"$f":"AN121+1","v":2023},{"$f":"AO121+1","v":2024},{"$f":"AP121+1","v":2025},{"$f":"AQ121+1","v":2026},{"$f":"AR121+1","v":2027},{"$f":"AS121+1","v":2028},{"$f":"AT121+1","v":2029},{"$f":"AU121+1","v":2030},{"$f":"AV121+1","v":2031},{"$f":"AW121+1","v":2032},{"$f":"AX121+1","v":2033},{"$f":"AY121+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C122","v":0},{"$f":"'Efficiency Levels'!D122","v":0},0.24,null,{"$f":"$F122","v":0.24},{"$f":"$F122","v":0.24},0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24]
[null,null,null,{"$f":"'Efficiency Levels'!C123","v":" Model ELs1"},{"$f":"'Efficiency Levels'!D123","v":0},0.55000000000000004,null,{"$f":"$F123","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,{"$f":"'Efficiency Levels'!C124","v":"EL0"},{"$f":"'Efficiency Levels'!D124","v":"Generic Replacement"},0.17,null,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17]
[null,null,null,{"$f":"'Efficiency Levels'!C125","v":"EL1"},{"$f":"'Efficiency Levels'!D125","v":"Manufacturer Provided"},0.04,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"TOTAL",null,{"$f":"SUM(F122:F125)","v":1},null,{"$f":"SUM(H122:H125)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",{"$f":"$E$10","v":0},null,null,1990,{"$f":"H129+1","v":1991},{"$f":"I129+1","v":1992},{"$f":"J129+1","v":1993},{"$f":"K129+1","v":1994},{"$f":"L129+1","v":1995},{"$f":"M129+1","v":1996},{"$f":"N129+1","v":1997},{"$f":"O129+1","v":1998},{"$f":"P129+1","v":1999},{"$f":"Q129+1","v":2000},{"$f":"R129+1","v":2001},{"$f":"S129+1","v":2002},{"$f":"T129+1","v":2003},{"$f":"U129+1","v":2004},{"$f":"V129+1","v":2005},{"$f":"X121","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C122","v":0},{"$f":"'Efficiency Levels'!D122","v":0},null,null,{"$f":"H122","v":0.24},0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C123","v":" Model ELs1"},{"$f":"'Efficiency Levels'!D123","v":0},null,null,{"$f":"H123","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C124","v":"EL0"},{"$f":"'Efficiency Levels'!D124","v":"Generic Replacement"},null,null,{"$f":"H124","v":0.17},0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C125","v":"EL1"},{"$f":"'Efficiency Levels'!D125","v":"Manufacturer Provided"},null,null,{"$f":"H125","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"SUM(AG122:AG125)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H130:H133)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE 2014 Final Rule NIA Model"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H16&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H16,MODEL_PCS,0),0)","v":"E - AC-AC, Low Voltage"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",{"$f":"'Efficiency Levels'!D$11","v":0},2015,null,1990,{"$f":"H143+1","v":1991},{"$f":"I143+1","v":1992},{"$f":"J143+1","v":1993},{"$f":"K143+1","v":1994},{"$f":"L143+1","v":1995},{"$f":"M143+1","v":1996},{"$f":"N143+1","v":1997},{"$f":"O143+1","v":1998},{"$f":"P143+1","v":1999},{"$f":"Q143+1","v":2000},{"$f":"R143+1","v":2001},{"$f":"S143+1","v":2002},{"$f":"T143+1","v":2003},{"$f":"U143+1","v":2004},{"$f":"V143+1","v":2005},{"$f":"W143+1","v":2006},{"$f":"X143+1","v":2007},{"$f":"Y143+1","v":2008},{"$f":"Z143+1","v":2009},{"$f":"AA143+1","v":2010},{"$f":"AB143+1","v":2011},{"$f":"AC143+1","v":2012},{"$f":"AD143+1","v":2013},{"$f":"AE143+1","v":2014},{"$f":"AF143+1","v":2015},{"$f":"AG143+1","v":2016},{"$f":"AH143+1","v":2017},{"$f":"AI143+1","v":2018},{"$f":"AJ143+1","v":2019},{"$f":"AK143+1","v":2020},{"$f":"AL143+1","v":2021},{"$f":"AM143+1","v":2022},{"$f":"AN143+1","v":2023},{"$f":"AO143+1","v":2024},{"$f":"AP143+1","v":2025},{"$f":"AQ143+1","v":2026},{"$f":"AR143+1","v":2027},{"$f":"AS143+1","v":2028},{"$f":"AT143+1","v":2029},{"$f":"AU143+1","v":2030},{"$f":"AV143+1","v":2031},{"$f":"AW143+1","v":2032},{"$f":"AX143+1","v":2033},{"$f":"AY143+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C144","v":"EL4"},{"$f":"'Efficiency Levels'!D144","v":"Max Tech"},0.3,null,{"$f":"$F144","v":0.3},{"$f":"$F144","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,{"$f":"'Efficiency Levels'!C145","v":0},{"$f":"'Efficiency Levels'!D145","v":0},0.53,null,{"$f":"$F145","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53]
[null,null,null,{"$f":"'Efficiency Levels'!C146","v":0},{"$f":"'Efficiency Levels'!D146","v":0},0.13,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,{"$f":"'Efficiency Levels'!C147","v":0},{"$f":"'Efficiency Levels'!D147","v":0},0.04,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,"TOTAL",null,{"$f":"SUM(F144:F147)","v":1},null,{"$f":"SUM(H144:H147)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",{"$f":"$E$10","v":0},null,null,1990,{"$f":"H151+1","v":1991},{"$f":"I151+1","v":1992},{"$f":"J151+1","v":1993},{"$f":"K151+1","v":1994},{"$f":"L151+1","v":1995},{"$f":"M151+1","v":1996},{"$f":"N151+1","v":1997},{"$f":"O151+1","v":1998},{"$f":"P151+1","v":1999},{"$f":"Q151+1","v":2000},{"$f":"R151+1","v":2001},{"$f":"S151+1","v":2002},{"$f":"T151+1","v":2003},{"$f":"U151+1","v":2004},{"$f":"V151+1","v":2005},{"$f":"X143","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C144","v":"EL4"},{"$f":"'Efficiency Levels'!D144","v":"Max Tech"},null,null,{"$f":"H144","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C145","v":0},{"$f":"'Efficiency Levels'!D145","v":0},null,null,{"$f":"H145","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C146","v":0},{"$f":"'Efficiency Levels'!D146","v":0},null,null,{"$f":"H146","v":0.13},0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C147","v":0},{"$f":"'Efficiency Levels'!D147","v":0},null,null,{"$f":"H147","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"SUM(AG144:AG147)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H152:H155)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE 2014 Final Rule NIA Model"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H17&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H17,MODEL_PCS,0),0)","v":"X - Multiple-voltage EPSs"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",{"$f":"'Efficiency Levels'!D$11","v":0},2015,null,1990,{"$f":"H165+1","v":1991},{"$f":"I165+1","v":1992},{"$f":"J165+1","v":1993},{"$f":"K165+1","v":1994},{"$f":"L165+1","v":1995},{"$f":"M165+1","v":1996},{"$f":"N165+1","v":1997},{"$f":"O165+1","v":1998},{"$f":"P165+1","v":1999},{"$f":"Q165+1","v":2000},{"$f":"R165+1","v":2001},{"$f":"S165+1","v":2002},{"$f":"T165+1","v":2003},{"$f":"U165+1","v":2004},{"$f":"V165+1","v":2005},{"$f":"W165+1","v":2006},{"$f":"X165+1","v":2007},{"$f":"Y165+1","v":2008},{"$f":"Z165+1","v":2009},{"$f":"AA165+1","v":2010},{"$f":"AB165+1","v":2011},{"$f":"AC165+1","v":2012},{"$f":"AD165+1","v":2013},{"$f":"AE165+1","v":2014},{"$f":"AF165+1","v":2015},{"$f":"AG165+1","v":2016},{"$f":"AH165+1","v":2017},{"$f":"AI165+1","v":2018},{"$f":"AJ165+1","v":2019},{"$f":"AK165+1","v":2020},{"$f":"AL165+1","v":2021},{"$f":"AM165+1","v":2022},{"$f":"AN165+1","v":2023},{"$f":"AO165+1","v":2024},{"$f":"AP165+1","v":2025},{"$f":"AQ165+1","v":2026},{"$f":"AR165+1","v":2027},{"$f":"AS165+1","v":2028},{"$f":"AT165+1","v":2029},{"$f":"AU165+1","v":2030},{"$f":"AV165+1","v":2031},{"$f":"AW165+1","v":2032},{"$f":"AX165+1","v":2033},{"$f":"AY165+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C166","v":0},{"$f":"'Efficiency Levels'!D166","v":0},0.05,null,{"$f":"$F166","v":0.05},{"$f":"$F166","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,{"$f":"'Efficiency Levels'!C167","v":0},{"$f":"'Efficiency Levels'!D167","v":0},0.95,null,{"$f":"$F167","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,null,{"$f":"'Efficiency Levels'!C168","v":0},{"$f":"'Efficiency Levels'!D168","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F166:F168)","v":1},null,{"$f":"SUM(H166:H168)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",{"$f":"$E$10","v":0},null,null,1990,{"$f":"H172+1","v":1991},{"$f":"I172+1","v":1992},{"$f":"J172+1","v":1993},{"$f":"K172+1","v":1994},{"$f":"L172+1","v":1995},{"$f":"M172+1","v":1996},{"$f":"N172+1","v":1997},{"$f":"O172+1","v":1998},{"$f":"P172+1","v":1999},{"$f":"Q172+1","v":2000},{"$f":"R172+1","v":2001},{"$f":"S172+1","v":2002},{"$f":"T172+1","v":2003},{"$f":"U172+1","v":2004},{"$f":"V172+1","v":2005},{"$f":"X165","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C166","v":0},{"$f":"'Efficiency Levels'!D166","v":0},null,null,{"$f":"H166","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C167","v":0},{"$f":"'Efficiency Levels'!D167","v":0},null,null,{"$f":"H167","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C168","v":0},{"$f":"'Efficiency Levels'!D168","v":0},null,null,{"$f":"H168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG166:AG168)","v":1},{"$f":"SUM(AH166:AH168)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H173:H175)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE 2014 Final Rule NIA Model"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H18&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H18,MODEL_PCS,0),0)","v":"H - High Power EPSs"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",{"$f":"'Efficiency Levels'!D$11","v":0},2015,null,1990,{"$f":"H185+1","v":1991},{"$f":"I185+1","v":1992},{"$f":"J185+1","v":1993},{"$f":"K185+1","v":1994},{"$f":"L185+1","v":1995},{"$f":"M185+1","v":1996},{"$f":"N185+1","v":1997},{"$f":"O185+1","v":1998},{"$f":"P185+1","v":1999},{"$f":"Q185+1","v":2000},{"$f":"R185+1","v":2001},{"$f":"S185+1","v":2002},{"$f":"T185+1","v":2003},{"$f":"U185+1","v":2004},{"$f":"V185+1","v":2005},{"$f":"W185+1","v":2006},{"$f":"X185+1","v":2007},{"$f":"Y185+1","v":2008},{"$f":"Z185+1","v":2009},{"$f":"AA185+1","v":2010},{"$f":"AB185+1","v":2011},{"$f":"AC185+1","v":2012},{"$f":"AD185+1","v":2013},{"$f":"AE185+1","v":2014},{"$f":"AF185+1","v":2015},{"$f":"AG185+1","v":2016},{"$f":"AH185+1","v":2017},{"$f":"AI185+1","v":2018},{"$f":"AJ185+1","v":2019},{"$f":"AK185+1","v":2020},{"$f":"AL185+1","v":2021},{"$f":"AM185+1","v":2022},{"$f":"AN185+1","v":2023},{"$f":"AO185+1","v":2024},{"$f":"AP185+1","v":2025},{"$f":"AQ185+1","v":2026},{"$f":"AR185+1","v":2027},{"$f":"AS185+1","v":2028},{"$f":"AT185+1","v":2029},{"$f":"AU185+1","v":2030},{"$f":"AV185+1","v":2031},{"$f":"AW185+1","v":2032},{"$f":"AX185+1","v":2033},{"$f":"AY185+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C188","v":0},{"$f":"'Efficiency Levels'!D188","v":0},0.5,null,{"$f":"$F186","v":0.5},{"$f":"$F186","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,{"$f":"'Efficiency Levels'!C189","v":0},{"$f":"'Efficiency Levels'!D189","v":0},0.5,null,{"$f":"$F187","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,{"$f":"'Efficiency Levels'!C190","v":0},{"$f":"'Efficiency Levels'!D190","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C191","v":0},{"$f":"'Efficiency Levels'!D191","v":0},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"TOTAL",null,{"$f":"SUM(F186:F189)","v":1},null,{"$f":"SUM(H186:H189)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",{"$f":"$E$10","v":0},null,null,1990,{"$f":"H194+1","v":1991},{"$f":"I194+1","v":1992},{"$f":"J194+1","v":1993},{"$f":"K194+1","v":1994},{"$f":"L194+1","v":1995},{"$f":"M194+1","v":1996},{"$f":"N194+1","v":1997},{"$f":"O194+1","v":1998},{"$f":"P194+1","v":1999},{"$f":"Q194+1","v":2000},{"$f":"R194+1","v":2001},{"$f":"S194+1","v":2002},{"$f":"T194+1","v":2003},{"$f":"U194+1","v":2004},{"$f":"V194+1","v":2005},{"$f":"X185","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C188","v":0},{"$f":"'Efficiency Levels'!D188","v":0},null,null,{"$f":"H186","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C189","v":0},{"$f":"'Efficiency Levels'!D189","v":0},null,null,{"$f":"H187","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C190","v":0},{"$f":"'Efficiency Levels'!D190","v":0},null,null,{"$f":"H188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C191","v":0},{"$f":"'Efficiency Levels'!D191","v":0},null,null,{"$f":"H189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG186:AG189)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H195:H198)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE 2014 Final Rule NIA Model"]

{"sheet":"Efficiency Dist","index":9,"n_rows":219,"n_cols":52,"rows_kept":219,"cut":false,"hidden":false,"merged":[[1,2,1,6],[3,2,3,6],[5,2,5,6]]}
[]
[null,null,"Efficiency Distributions by Product Class"]
[]
[null,null,{"$f":"Navigation!$C$15","v":"NAVIGATION"}]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",null,2015,null,1990,{"$f":"H12+1","v":1991},{"$f":"I12+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":"EISA"},0.44,null,{"$f":"$F13","v":0.44},{"$f":"$F13","v":0.44},0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":"Energy Star 2.0"},0.49,null,{"$f":"$F14","v":0.49},0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":"Intermediate"},0.05,null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":"Best in Market"},0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":"Max Tech"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F13:F17)","v":1},null,{"$f":"SUM(H13:H17)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",null,null,null,1990,{"$f":"H21+1","v":1991},{"$f":"I21+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"X12","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,{"$f":"D13","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":"EISA"},null,null,{"$f":"H13","v":0.44},0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,0.44,{"$f":"AG13","v":0.44},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D14","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":"Energy Star 2.0"},null,null,{"$f":"H14","v":0.49},0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,0.49,{"$f":"AG14","v":0.49},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL2",{"$f":"'Efficiency Levels'!D14","v":"Intermediate"},null,null,{"$f":"H15","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"AG15","v":0.05},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL3",{"$f":"'Efficiency Levels'!D15","v":"Best in Market"},null,null,{"$f":"H16","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"AG16","v":0.02},{"$f":"SUM(AH13:AH16)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"EL4",{"$f":"'Efficiency Levels'!D16","v":"Max Tech"},null,null,{"$f":"H17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG17","v":0},{"$f":"AH17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H22:H26)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AG22:AG26)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells E78:K86"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"B 18 W - AC-DC, Basic Voltage 18 W Rep. Unit"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",null,2015,null,1990,{"$f":"H36+1","v":1991},{"$f":"I36+1","v":1992},{"$f":"J36+1","v":1993},{"$f":"K36+1","v":1994},{"$f":"L36+1","v":1995},{"$f":"M36+1","v":1996},{"$f":"N36+1","v":1997},{"$f":"O36+1","v":1998},{"$f":"P36+1","v":1999},{"$f":"Q36+1","v":2000},{"$f":"R36+1","v":2001},{"$f":"S36+1","v":2002},{"$f":"T36+1","v":2003},{"$f":"U36+1","v":2004},{"$f":"V36+1","v":2005},{"$f":"W36+1","v":2006},{"$f":"X36+1","v":2007},{"$f":"Y36+1","v":2008},{"$f":"Z36+1","v":2009},{"$f":"AA36+1","v":2010},{"$f":"AB36+1","v":2011},{"$f":"AC36+1","v":2012},{"$f":"AD36+1","v":2013},{"$f":"AE36+1","v":2014},{"$f":"AF36+1","v":2015},{"$f":"AG36+1","v":2016},{"$f":"AH36+1","v":2017},{"$f":"AI36+1","v":2018},{"$f":"AJ36+1","v":2019},{"$f":"AK36+1","v":2020},{"$f":"AL36+1","v":2021},{"$f":"AM36+1","v":2022},{"$f":"AN36+1","v":2023},{"$f":"AO36+1","v":2024},{"$f":"AP36+1","v":2025},{"$f":"AQ36+1","v":2026},{"$f":"AR36+1","v":2027},{"$f":"AS36+1","v":2028},{"$f":"AT36+1","v":2029},{"$f":"AU36+1","v":2030},{"$f":"AV36+1","v":2031},{"$f":"AW36+1","v":2032},{"$f":"AX36+1","v":2033},{"$f":"AY36+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C28","v":"EL0"},{"$f":"'Efficiency Levels'!D28","v":"EISA"},0.19,null,{"$f":"$F37","v":0.19},{"$f":"$F37","v":0.19},0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19]
[null,null,null,{"$f":"'Efficiency Levels'!C29","v":"EL1"},{"$f":"'Efficiency Levels'!D29","v":"Energy Star 2.0"},0.52,null,{"$f":"$F38","v":0.52},0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52]
[null,null,null,{"$f":"'Efficiency Levels'!C30","v":"EL2"},{"$f":"'Efficiency Levels'!D30","v":"Intermediate"},0.18,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[null,null,null,{"$f":"'Efficiency Levels'!C31","v":"EL3"},{"$f":"'Efficiency Levels'!D31","v":"Best in Market"},0.11,null,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,null,null,{"$f":"'Efficiency Levels'!C32","v":"EL4"},{"$f":"'Efficiency Levels'!D32","v":"Max Tech"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F37:F41)","v":0.99999999999999989},null,{"$f":"SUM(H37:H41)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",null,null,null,1990,{"$f":"H45+1","v":1991},{"$f":"I45+1","v":1992},{"$f":"J45+1","v":1993},{"$f":"K45+1","v":1994},{"$f":"L45+1","v":1995},{"$f":"M45+1","v":1996},{"$f":"N45+1","v":1997},{"$f":"O45+1","v":1998},{"$f":"P45+1","v":1999},{"$f":"Q45+1","v":2000},{"$f":"R45+1","v":2001},{"$f":"S45+1","v":2002},{"$f":"T45+1","v":2003},{"$f":"U45+1","v":2004},{"$f":"V45+1","v":2005},{"$f":"X36","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"D37","v":"EL0"},{"$f":"E37","v":"EISA"},null,null,{"$f":"H37","v":0.19},0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,{"$f":"AG37","v":0.19},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D38","v":"EL1"},"Energy Star 2.0",null,null,{"$f":"H38","v":0.52},0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,{"$f":"AG38","v":0.52},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL2","Intermediate",null,null,{"$f":"H39","v":0.18},0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,{"$f":"AG39","v":0.18},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL3","Best in Market",null,null,{"$f":"H40","v":0.11},0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,{"$f":"AG40","v":0.11},{"$f":"SUM(AH37:AH40)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[null,null,null,"EL4","Max Tech",null,null,{"$f":"H41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG41","v":0},{"$f":"AH41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H46:H50)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,{"$f":"SUM(AG46:AG50)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[]
[null,null,null,"Sources","DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells E78:K86"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H12,MODEL_PCS,0),0)","v":"B 60 W - AC-DC, Basic Voltage 60 W Rep. Unit"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",null,2015,null,1990,{"$f":"H60+1","v":1991},{"$f":"I60+1","v":1992},{"$f":"J60+1","v":1993},{"$f":"K60+1","v":1994},{"$f":"L60+1","v":1995},{"$f":"M60+1","v":1996},{"$f":"N60+1","v":1997},{"$f":"O60+1","v":1998},{"$f":"P60+1","v":1999},{"$f":"Q60+1","v":2000},{"$f":"R60+1","v":2001},{"$f":"S60+1","v":2002},{"$f":"T60+1","v":2003},{"$f":"U60+1","v":2004},{"$f":"V60+1","v":2005},{"$f":"W60+1","v":2006},{"$f":"X60+1","v":2007},{"$f":"Y60+1","v":2008},{"$f":"Z60+1","v":2009},{"$f":"AA60+1","v":2010},{"$f":"AB60+1","v":2011},{"$f":"AC60+1","v":2012},{"$f":"AD60+1","v":2013},{"$f":"AE60+1","v":2014},{"$f":"AF60+1","v":2015},{"$f":"AG60+1","v":2016},{"$f":"AH60+1","v":2017},{"$f":"AI60+1","v":2018},{"$f":"AJ60+1","v":2019},{"$f":"AK60+1","v":2020},{"$f":"AL60+1","v":2021},{"$f":"AM60+1","v":2022},{"$f":"AN60+1","v":2023},{"$f":"AO60+1","v":2024},{"$f":"AP60+1","v":2025},{"$f":"AQ60+1","v":2026},{"$f":"AR60+1","v":2027},{"$f":"AS60+1","v":2028},{"$f":"AT60+1","v":2029},{"$f":"AU60+1","v":2030},{"$f":"AV60+1","v":2031},{"$f":"AW60+1","v":2032},{"$f":"AX60+1","v":2033},{"$f":"AY60+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C44","v":"EL0"},{"$f":"'Efficiency Levels'!D44","v":"EISA"},0.19,null,{"$f":"$F61","v":0.19},{"$f":"$F61","v":0.19},0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19]
[null,null,null,{"$f":"'Efficiency Levels'!C45","v":"EL1"},{"$f":"'Efficiency Levels'!D45","v":"Energy Star 2.0"},0.63,null,{"$f":"$F62","v":0.63},0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63]
[null,null,null,{"$f":"'Efficiency Levels'!C46","v":"EL2"},{"$f":"'Efficiency Levels'!D46","v":"Intermediate"},0.17,null,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17]
[null,null,null,{"$f":"'Efficiency Levels'!C47","v":"EL3"},{"$f":"'Efficiency Levels'!D47","v":"Best in Market"},0.01,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,{"$f":"'Efficiency Levels'!C48","v":"EL4"},{"$f":"'Efficiency Levels'!D48","v":"Max Tech"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F61:F65)","v":1},null,{"$f":"SUM(H61:H65)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",null,null,null,1990,{"$f":"H69+1","v":1991},{"$f":"I69+1","v":1992},{"$f":"J69+1","v":1993},{"$f":"K69+1","v":1994},{"$f":"L69+1","v":1995},{"$f":"M69+1","v":1996},{"$f":"N69+1","v":1997},{"$f":"O69+1","v":1998},{"$f":"P69+1","v":1999},{"$f":"Q69+1","v":2000},{"$f":"R69+1","v":2001},{"$f":"S69+1","v":2002},{"$f":"T69+1","v":2003},{"$f":"U69+1","v":2004},{"$f":"V69+1","v":2005},{"$f":"X60","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"D61","v":"EL0"},{"$f":"E61","v":"EISA"},null,null,{"$f":"H61","v":0.19},0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,0.19,{"$f":"AG61","v":0.19},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D62","v":"EL1"},"Energy Star 2.0",null,null,{"$f":"H62","v":0.63},0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,{"$f":"AG62","v":0.63},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D63","v":"EL2"},"Intermediate",null,null,{"$f":"H63","v":0.17},0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,{"$f":"AG63","v":0.17},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D64","v":"EL3"},"Best in Market",null,null,{"$f":"H64","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"AG64","v":0.01},{"$f":"SUM(AH61:AH64)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D65","v":"EL4"},"Max Tech",null,null,{"$f":"H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG65","v":0},{"$f":"AH65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H70:H74)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AG70:AG74)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells E78:K86"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"B 120 W - AC-DC, Basic Voltage 120 W Rep. Unit"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",null,2015,null,1990,{"$f":"H84+1","v":1991},{"$f":"I84+1","v":1992},{"$f":"J84+1","v":1993},{"$f":"K84+1","v":1994},{"$f":"L84+1","v":1995},{"$f":"M84+1","v":1996},{"$f":"N84+1","v":1997},{"$f":"O84+1","v":1998},{"$f":"P84+1","v":1999},{"$f":"Q84+1","v":2000},{"$f":"R84+1","v":2001},{"$f":"S84+1","v":2002},{"$f":"T84+1","v":2003},{"$f":"U84+1","v":2004},{"$f":"V84+1","v":2005},{"$f":"W84+1","v":2006},{"$f":"X84+1","v":2007},{"$f":"Y84+1","v":2008},{"$f":"Z84+1","v":2009},{"$f":"AA84+1","v":2010},{"$f":"AB84+1","v":2011},{"$f":"AC84+1","v":2012},{"$f":"AD84+1","v":2013},{"$f":"AE84+1","v":2014},{"$f":"AF84+1","v":2015},{"$f":"AG84+1","v":2016},{"$f":"AH84+1","v":2017},{"$f":"AI84+1","v":2018},{"$f":"AJ84+1","v":2019},{"$f":"AK84+1","v":2020},{"$f":"AL84+1","v":2021},{"$f":"AM84+1","v":2022},{"$f":"AN84+1","v":2023},{"$f":"AO84+1","v":2024},{"$f":"AP84+1","v":2025},{"$f":"AQ84+1","v":2026},{"$f":"AR84+1","v":2027},{"$f":"AS84+1","v":2028},{"$f":"AT84+1","v":2029},{"$f":"AU84+1","v":2030},{"$f":"AV84+1","v":2031},{"$f":"AW84+1","v":2032},{"$f":"AX84+1","v":2033},{"$f":"AY84+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C60","v":"EL0"},{"$f":"'Efficiency Levels'!D60","v":"EISA"},0.26,null,{"$f":"$F85","v":0.26},{"$f":"$F85","v":0.26},0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26]
[null,null,null,{"$f":"'Efficiency Levels'!C61","v":"EL1"},{"$f":"'Efficiency Levels'!D61","v":"Energy Star 2.0"},0.53,null,{"$f":"$F86","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53]
[null,null,null,{"$f":"'Efficiency Levels'!C62","v":"EL2"},{"$f":"'Efficiency Levels'!D62","v":"Intermediate"},0.18,null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
[null,null,null,{"$f":"'Efficiency Levels'!C63","v":"EL3"},{"$f":"'Efficiency Levels'!D63","v":"Best in Market"},0.03,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,{"$f":"'Efficiency Levels'!C64","v":"EL4"},{"$f":"'Efficiency Levels'!D64","v":"Max Tech"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F85:F89)","v":1},null,{"$f":"SUM(H85:H89)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",null,null,null,1990,{"$f":"H93+1","v":1991},{"$f":"I93+1","v":1992},{"$f":"J93+1","v":1993},{"$f":"K93+1","v":1994},{"$f":"L93+1","v":1995},{"$f":"M93+1","v":1996},{"$f":"N93+1","v":1997},{"$f":"O93+1","v":1998},{"$f":"P93+1","v":1999},{"$f":"Q93+1","v":2000},{"$f":"R93+1","v":2001},{"$f":"S93+1","v":2002},{"$f":"T93+1","v":2003},{"$f":"U93+1","v":2004},{"$f":"V93+1","v":2005},{"$f":"X84","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"D85","v":"EL0"},{"$f":"E85","v":"EISA"},null,null,{"$f":"H85","v":0.26},0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,0.26,{"$f":"AG85","v":0.26},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D86","v":"EL1"},"Energy Star 2.0",null,null,{"$f":"H86","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,{"$f":"AG86","v":0.53},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D87","v":"EL2"},"Intermediate",null,null,{"$f":"H87","v":0.18},0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,{"$f":"AG87","v":0.18},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D88","v":"EL3"},"Best in Market",null,null,{"$f":"H88","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"AG88","v":0.03},{"$f":"SUM(AH85:AH88)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D89","v":"EL4"},"Max Tech",null,null,{"$f":"H89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG89","v":0},{"$f":"AH89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H94:H98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AG94:AG98)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells E78:K86"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H14&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H14,MODEL_PCS,0),0)","v":"C - AC-DC, Low Voltage"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",null,2015,null,1990,{"$f":"H108+1","v":1991},{"$f":"I108+1","v":1992},{"$f":"J108+1","v":1993},{"$f":"K108+1","v":1994},{"$f":"L108+1","v":1995},{"$f":"M108+1","v":1996},{"$f":"N108+1","v":1997},{"$f":"O108+1","v":1998},{"$f":"P108+1","v":1999},{"$f":"Q108+1","v":2000},{"$f":"R108+1","v":2001},{"$f":"S108+1","v":2002},{"$f":"T108+1","v":2003},{"$f":"U108+1","v":2004},{"$f":"V108+1","v":2005},{"$f":"W108+1","v":2006},{"$f":"X108+1","v":2007},{"$f":"Y108+1","v":2008},{"$f":"Z108+1","v":2009},{"$f":"AA108+1","v":2010},{"$f":"AB108+1","v":2011},{"$f":"AC108+1","v":2012},{"$f":"AD108+1","v":2013},{"$f":"AE108+1","v":2014},{"$f":"AF108+1","v":2015},{"$f":"AG108+1","v":2016},{"$f":"AH108+1","v":2017},{"$f":"AI108+1","v":2018},{"$f":"AJ108+1","v":2019},{"$f":"AK108+1","v":2020},{"$f":"AL108+1","v":2021},{"$f":"AM108+1","v":2022},{"$f":"AN108+1","v":2023},{"$f":"AO108+1","v":2024},{"$f":"AP108+1","v":2025},{"$f":"AQ108+1","v":2026},{"$f":"AR108+1","v":2027},{"$f":"AS108+1","v":2028},{"$f":"AT108+1","v":2029},{"$f":"AU108+1","v":2030},{"$f":"AV108+1","v":2031},{"$f":"AW108+1","v":2032},{"$f":"AX108+1","v":2033},{"$f":"AY108+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C76","v":"EL0"},{"$f":"'Efficiency Levels'!D76","v":"EISA"},0.42,null,{"$f":"$F109","v":0.42},{"$f":"$F109","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42]
[null,null,null,{"$f":"'Efficiency Levels'!C77","v":"EL1"},{"$f":"'Efficiency Levels'!D77","v":"Energy Star 2.0"},0.53,null,{"$f":"$F110","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53]
[null,null,null,{"$f":"'Efficiency Levels'!C78","v":"EL2"},{"$f":"'Efficiency Levels'!D78","v":"Intermediate"},0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,{"$f":"'Efficiency Levels'!C79","v":"EL3"},{"$f":"'Efficiency Levels'!D79","v":"Best in Market"},0.03,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,{"$f":"'Efficiency Levels'!C80","v":"EL4"},{"$f":"'Efficiency Levels'!D80","v":"Max Tech"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F109:F113)","v":1},null,{"$f":"SUM(H109:H113)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",null,null,null,1990,{"$f":"H117+1","v":1991},{"$f":"I117+1","v":1992},{"$f":"J117+1","v":1993},{"$f":"K117+1","v":1994},{"$f":"L117+1","v":1995},{"$f":"M117+1","v":1996},{"$f":"N117+1","v":1997},{"$f":"O117+1","v":1998},{"$f":"P117+1","v":1999},{"$f":"Q117+1","v":2000},{"$f":"R117+1","v":2001},{"$f":"S117+1","v":2002},{"$f":"T117+1","v":2003},{"$f":"U117+1","v":2004},{"$f":"V117+1","v":2005},{"$f":"X108","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"D109","v":"EL0"},{"$f":"E109","v":"EISA"},null,null,{"$f":"H109","v":0.42},0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,0.42,{"$f":"AG109","v":0.42},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D110","v":"EL1"},"Energy Star 2.0",null,null,{"$f":"H110","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,{"$f":"AG110","v":0.53},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D111","v":"EL2"},"Intermediate",null,null,{"$f":"H111","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"AG111","v":0.02},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D112","v":"EL3"},"Best in Market",null,null,{"$f":"H112","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,{"$f":"AG112","v":0.03},{"$f":"SUM(AH109:AH112)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D113","v":"EL4"},"Max Tech",null,null,{"$f":"H113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG113","v":0},{"$f":"AH113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H118:H122)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AG118:AG122)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells E78:K86"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H15&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H15,MODEL_PCS,0),0)","v":"D - AC-AC, Basic Voltage"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",null,2015,null,1990,{"$f":"H132+1","v":1991},{"$f":"I132+1","v":1992},{"$f":"J132+1","v":1993},{"$f":"K132+1","v":1994},{"$f":"L132+1","v":1995},{"$f":"M132+1","v":1996},{"$f":"N132+1","v":1997},{"$f":"O132+1","v":1998},{"$f":"P132+1","v":1999},{"$f":"Q132+1","v":2000},{"$f":"R132+1","v":2001},{"$f":"S132+1","v":2002},{"$f":"T132+1","v":2003},{"$f":"U132+1","v":2004},{"$f":"V132+1","v":2005},{"$f":"W132+1","v":2006},{"$f":"X132+1","v":2007},{"$f":"Y132+1","v":2008},{"$f":"Z132+1","v":2009},{"$f":"AA132+1","v":2010},{"$f":"AB132+1","v":2011},{"$f":"AC132+1","v":2012},{"$f":"AD132+1","v":2013},{"$f":"AE132+1","v":2014},{"$f":"AF132+1","v":2015},{"$f":"AG132+1","v":2016},{"$f":"AH132+1","v":2017},{"$f":"AI132+1","v":2018},{"$f":"AJ132+1","v":2019},{"$f":"AK132+1","v":2020},{"$f":"AL132+1","v":2021},{"$f":"AM132+1","v":2022},{"$f":"AN132+1","v":2023},{"$f":"AO132+1","v":2024},{"$f":"AP132+1","v":2025},{"$f":"AQ132+1","v":2026},{"$f":"AR132+1","v":2027},{"$f":"AS132+1","v":2028},{"$f":"AT132+1","v":2029},{"$f":"AU132+1","v":2030},{"$f":"AV132+1","v":2031},{"$f":"AW132+1","v":2032},{"$f":"AX132+1","v":2033},{"$f":"AY132+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C92","v":"EL0"},{"$f":"'Efficiency Levels'!D92","v":"EISA"},0.24,null,{"$f":"$F133","v":0.24},{"$f":"$F133","v":0.24},0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24]
[null,null,null,{"$f":"'Efficiency Levels'!C93","v":"EL1"},{"$f":"'Efficiency Levels'!D93","v":"Energy Star 2.0"},0.55000000000000004,null,{"$f":"$F134","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004]
[null,null,null,{"$f":"'Efficiency Levels'!C94","v":"EL2"},{"$f":"'Efficiency Levels'!D94","v":"Intermediate"},0.17,null,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17]
[null,null,null,{"$f":"'Efficiency Levels'!C95","v":"EL3"},{"$f":"'Efficiency Levels'!D95","v":"Best in Market"},0.04,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,{"$f":"'Efficiency Levels'!C96","v":"EL4"},{"$f":"'Efficiency Levels'!D96","v":"Max Tech"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F133:F137)","v":1},null,{"$f":"SUM(H133:H137)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",null,null,null,1990,{"$f":"H141+1","v":1991},{"$f":"I141+1","v":1992},{"$f":"J141+1","v":1993},{"$f":"K141+1","v":1994},{"$f":"L141+1","v":1995},{"$f":"M141+1","v":1996},{"$f":"N141+1","v":1997},{"$f":"O141+1","v":1998},{"$f":"P141+1","v":1999},{"$f":"Q141+1","v":2000},{"$f":"R141+1","v":2001},{"$f":"S141+1","v":2002},{"$f":"T141+1","v":2003},{"$f":"U141+1","v":2004},{"$f":"V141+1","v":2005},{"$f":"X132","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"D133","v":"EL0"},{"$f":"E133","v":"EISA"},null,null,{"$f":"H133","v":0.24},0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,{"$f":"AG133","v":0.24},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D134","v":"EL1"},"Energy Star 2.0",null,null,{"$f":"H134","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,0.55000000000000004,{"$f":"AG134","v":0.55000000000000004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D135","v":"EL2"},"Intermediate",null,null,{"$f":"H135","v":0.17},0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,0.17,{"$f":"AG135","v":0.17},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D136","v":"EL3"},"Best in Market",null,null,{"$f":"H136","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"AG136","v":0.04},{"$f":"SUM(AH133:AH136)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D137","v":"EL4"},"Max Tech",null,null,{"$f":"H137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG137","v":0},{"$f":"AH137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H142:H146)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AG142:AG146)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells E78:K86"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H16&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H16,MODEL_PCS,0),0)","v":"E - AC-AC, Low Voltage"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",null,2015,null,1990,{"$f":"H156+1","v":1991},{"$f":"I156+1","v":1992},{"$f":"J156+1","v":1993},{"$f":"K156+1","v":1994},{"$f":"L156+1","v":1995},{"$f":"M156+1","v":1996},{"$f":"N156+1","v":1997},{"$f":"O156+1","v":1998},{"$f":"P156+1","v":1999},{"$f":"Q156+1","v":2000},{"$f":"R156+1","v":2001},{"$f":"S156+1","v":2002},{"$f":"T156+1","v":2003},{"$f":"U156+1","v":2004},{"$f":"V156+1","v":2005},{"$f":"W156+1","v":2006},{"$f":"X156+1","v":2007},{"$f":"Y156+1","v":2008},{"$f":"Z156+1","v":2009},{"$f":"AA156+1","v":2010},{"$f":"AB156+1","v":2011},{"$f":"AC156+1","v":2012},{"$f":"AD156+1","v":2013},{"$f":"AE156+1","v":2014},{"$f":"AF156+1","v":2015},{"$f":"AG156+1","v":2016},{"$f":"AH156+1","v":2017},{"$f":"AI156+1","v":2018},{"$f":"AJ156+1","v":2019},{"$f":"AK156+1","v":2020},{"$f":"AL156+1","v":2021},{"$f":"AM156+1","v":2022},{"$f":"AN156+1","v":2023},{"$f":"AO156+1","v":2024},{"$f":"AP156+1","v":2025},{"$f":"AQ156+1","v":2026},{"$f":"AR156+1","v":2027},{"$f":"AS156+1","v":2028},{"$f":"AT156+1","v":2029},{"$f":"AU156+1","v":2030},{"$f":"AV156+1","v":2031},{"$f":"AW156+1","v":2032},{"$f":"AX156+1","v":2033},{"$f":"AY156+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C108","v":"EL0"},{"$f":"'Efficiency Levels'!D108","v":"EISA"},0.3,null,{"$f":"$F157","v":0.3},{"$f":"$F157","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,{"$f":"'Efficiency Levels'!C109","v":"EL1"},{"$f":"'Efficiency Levels'!D109","v":"Energy Star 2.0"},0.53,null,{"$f":"$F158","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53]
[null,null,null,{"$f":"'Efficiency Levels'!C110","v":"EL2"},{"$f":"'Efficiency Levels'!D110","v":"Intermediate"},0.13,null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,{"$f":"'Efficiency Levels'!C111","v":"EL3"},{"$f":"'Efficiency Levels'!D111","v":"Best in Market"},0.04,null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,{"$f":"'Efficiency Levels'!C112","v":"EL4"},{"$f":"'Efficiency Levels'!D112","v":"Max Tech"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F157:F161)","v":1},null,{"$f":"SUM(H157:H161)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",null,null,null,1990,{"$f":"H165+1","v":1991},{"$f":"I165+1","v":1992},{"$f":"J165+1","v":1993},{"$f":"K165+1","v":1994},{"$f":"L165+1","v":1995},{"$f":"M165+1","v":1996},{"$f":"N165+1","v":1997},{"$f":"O165+1","v":1998},{"$f":"P165+1","v":1999},{"$f":"Q165+1","v":2000},{"$f":"R165+1","v":2001},{"$f":"S165+1","v":2002},{"$f":"T165+1","v":2003},{"$f":"U165+1","v":2004},{"$f":"V165+1","v":2005},{"$f":"X156","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"D157","v":"EL0"},{"$f":"E157","v":"EISA"},null,null,{"$f":"H157","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"AG157","v":0.3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D158","v":"EL1"},"Energy Star 2.0",null,null,{"$f":"H158","v":0.53},0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,0.53,{"$f":"AG158","v":0.53},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D159","v":"EL2"},"Intermediate",null,null,{"$f":"H159","v":0.13},0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,{"$f":"AG159","v":0.13},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D160","v":"EL3"},"Best in Market",null,null,{"$f":"H160","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,{"$f":"AG160","v":0.04},{"$f":"SUM(AH157:AH160)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D161","v":"EL4"},"Max Tech",null,null,{"$f":"H161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG161","v":0},{"$f":"AH161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H166:H170)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AG166:AG170)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells E78:K86"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H17&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H17,MODEL_PCS,0),0)","v":"X - Multiple-voltage EPSs"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",null,2015,null,1990,{"$f":"H180+1","v":1991},{"$f":"I180+1","v":1992},{"$f":"J180+1","v":1993},{"$f":"K180+1","v":1994},{"$f":"L180+1","v":1995},{"$f":"M180+1","v":1996},{"$f":"N180+1","v":1997},{"$f":"O180+1","v":1998},{"$f":"P180+1","v":1999},{"$f":"Q180+1","v":2000},{"$f":"R180+1","v":2001},{"$f":"S180+1","v":2002},{"$f":"T180+1","v":2003},{"$f":"U180+1","v":2004},{"$f":"V180+1","v":2005},{"$f":"W180+1","v":2006},{"$f":"X180+1","v":2007},{"$f":"Y180+1","v":2008},{"$f":"Z180+1","v":2009},{"$f":"AA180+1","v":2010},{"$f":"AB180+1","v":2011},{"$f":"AC180+1","v":2012},{"$f":"AD180+1","v":2013},{"$f":"AE180+1","v":2014},{"$f":"AF180+1","v":2015},{"$f":"AG180+1","v":2016},{"$f":"AH180+1","v":2017},{"$f":"AI180+1","v":2018},{"$f":"AJ180+1","v":2019},{"$f":"AK180+1","v":2020},{"$f":"AL180+1","v":2021},{"$f":"AM180+1","v":2022},{"$f":"AN180+1","v":2023},{"$f":"AO180+1","v":2024},{"$f":"AP180+1","v":2025},{"$f":"AQ180+1","v":2026},{"$f":"AR180+1","v":2027},{"$f":"AS180+1","v":2028},{"$f":"AT180+1","v":2029},{"$f":"AU180+1","v":2030},{"$f":"AV180+1","v":2031},{"$f":"AW180+1","v":2032},{"$f":"AX180+1","v":2033},{"$f":"AY180+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C124","v":"EL0"},{"$f":"'Efficiency Levels'!D124","v":"Generic Replacement"},0.05,null,{"$f":"$F181","v":0.05},{"$f":"$F181","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,{"$f":"'Efficiency Levels'!C125","v":"EL1"},{"$f":"'Efficiency Levels'!D125","v":"Manufacturer Provided"},0.95,null,{"$f":"$F182","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95]
[null,null,null,{"$f":"'Efficiency Levels'!C126","v":"EL2"},{"$f":"'Efficiency Levels'!D126","v":"EU Qualified Level"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C127","v":"EL3"},{"$f":"'Efficiency Levels'!D127","v":"Higher level "},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F181:F184)","v":1},null,{"$f":"SUM(H181:H184)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",null,null,null,1990,{"$f":"H188+1","v":1991},{"$f":"I188+1","v":1992},{"$f":"J188+1","v":1993},{"$f":"K188+1","v":1994},{"$f":"L188+1","v":1995},{"$f":"M188+1","v":1996},{"$f":"N188+1","v":1997},{"$f":"O188+1","v":1998},{"$f":"P188+1","v":1999},{"$f":"Q188+1","v":2000},{"$f":"R188+1","v":2001},{"$f":"S188+1","v":2002},{"$f":"T188+1","v":2003},{"$f":"U188+1","v":2004},{"$f":"V188+1","v":2005},{"$f":"X180","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"D181","v":"EL0"},"Generic Replacement",null,null,{"$f":"H181","v":0.05},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,{"$f":"AG181","v":0.05},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL1","Manufacturer Provided",null,null,{"$f":"H182","v":0.95},0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,0.95,{"$f":"AG182","v":0.95},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL2","EU Qualified Level",null,null,{"$f":"H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG183","v":0},{"$f":"SUM(AH181:AH184)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"EL3","Higher level ",null,null,{"$f":"H184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG184","v":0},{"$f":"AH184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H189:H192)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AG189:AG192)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells E78:K86"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H18&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H18,MODEL_PCS,0),0)","v":"H - High Power EPSs"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level",null,2015,null,1990,{"$f":"H202+1","v":1991},{"$f":"I202+1","v":1992},{"$f":"J202+1","v":1993},{"$f":"K202+1","v":1994},{"$f":"L202+1","v":1995},{"$f":"M202+1","v":1996},{"$f":"N202+1","v":1997},{"$f":"O202+1","v":1998},{"$f":"P202+1","v":1999},{"$f":"Q202+1","v":2000},{"$f":"R202+1","v":2001},{"$f":"S202+1","v":2002},{"$f":"T202+1","v":2003},{"$f":"U202+1","v":2004},{"$f":"V202+1","v":2005},{"$f":"W202+1","v":2006},{"$f":"X202+1","v":2007},{"$f":"Y202+1","v":2008},{"$f":"Z202+1","v":2009},{"$f":"AA202+1","v":2010},{"$f":"AB202+1","v":2011},{"$f":"AC202+1","v":2012},{"$f":"AD202+1","v":2013},{"$f":"AE202+1","v":2014},{"$f":"AF202+1","v":2015},{"$f":"AG202+1","v":2016},{"$f":"AH202+1","v":2017},{"$f":"AI202+1","v":2018},{"$f":"AJ202+1","v":2019},{"$f":"AK202+1","v":2020},{"$f":"AL202+1","v":2021},{"$f":"AM202+1","v":2022},{"$f":"AN202+1","v":2023},{"$f":"AO202+1","v":2024},{"$f":"AP202+1","v":2025},{"$f":"AQ202+1","v":2026},{"$f":"AR202+1","v":2027},{"$f":"AS202+1","v":2028},{"$f":"AT202+1","v":2029},{"$f":"AU202+1","v":2030},{"$f":"AV202+1","v":2031},{"$f":"AW202+1","v":2032},{"$f":"AX202+1","v":2033},{"$f":"AY202+1","v":2034}]
[null,null,null,{"$f":"'Efficiency Levels'!C140","v":"EL0"},{"$f":"'Efficiency Levels'!D140","v":"Line Frequency"},0.5,null,{"$f":"$F203","v":0.5},{"$f":"$F203","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,{"$f":"'Efficiency Levels'!C141","v":"EL1"},{"$f":"'Efficiency Levels'!D141","v":"Switched-mode - Low Level"},0.5,null,{"$f":"$F204","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
[null,null,null,{"$f":"'Efficiency Levels'!C142","v":"EL2"},{"$f":"'Efficiency Levels'!D142","v":"Switched-mode - Mid Level"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C143","v":"EL3"},{"$f":"'Efficiency Levels'!D143","v":"Best-In-Market"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C144","v":"EL4"},{"$f":"'Efficiency Levels'!D144","v":"Max Tech"},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F203:F207)","v":1},null,{"$f":"SUM(H203:H207)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level",null,null,null,1990,{"$f":"H211+1","v":1991},{"$f":"I211+1","v":1992},{"$f":"J211+1","v":1993},{"$f":"K211+1","v":1994},{"$f":"L211+1","v":1995},{"$f":"M211+1","v":1996},{"$f":"N211+1","v":1997},{"$f":"O211+1","v":1998},{"$f":"P211+1","v":1999},{"$f":"Q211+1","v":2000},{"$f":"R211+1","v":2001},{"$f":"S211+1","v":2002},{"$f":"T211+1","v":2003},{"$f":"U211+1","v":2004},{"$f":"V211+1","v":2005},{"$f":"X202","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"D203","v":"EL0"},{"$f":"E203","v":"Line Frequency"},null,null,{"$f":"H203","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"AG203","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D204","v":"EL1"},"Switched-mode - Low Level",null,null,{"$f":"H204","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,{"$f":"AG204","v":0.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D205","v":"EL2"},"Switched-mode - Mid Level",null,null,{"$f":"H205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"D206","v":"EL3"},"Best-In-Market",null,null,{"$f":"H206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG206","v":0},{"$f":"SUM(AH203:AH206)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"D207","v":"EL4"},"Max Tech",null,null,{"$f":"H207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG207","v":0},{"$f":"AH207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H212:H216)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AG212:AG216)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells E78:K86"]

{"sheet":"Efficiency Dist - MH","index":10,"n_rows":31,"n_cols":52,"rows_kept":31,"cut":false,"hidden":true,"merged":[[1,2,1,6],[3,2,3,6]]}
[]
[null,null,"Efficiency Distributions by Product Class - Manufactured Homes"]
[]
[null,null,{"$f":"Navigation!$C$15","v":"NAVIGATION"}]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution"]
[null,null,null,"Efficiency Level","IEF (lbs/kWh)",2011,null,1990,{"$f":"H10+1","v":1991},{"$f":"I10+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":"EISA"},2.5999999999999999E-2,null,{"$f":"$F11","v":2.5999999999999999E-2},{"$f":"$F11","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":"Energy Star 2.0"},0.189,null,{"$f":"$F12","v":0.189},0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":"Intermediate"},0.53500000000000003,null,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":"Best in Market"},0.17899999999999999,null,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":"Max Tech"},6.0999999999999999E-2,null,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C17","v":0},{"$f":"'Efficiency Levels'!D17","v":0},0.01,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,{"$f":"'Efficiency Levels'!C18","v":0},{"$f":"'Efficiency Levels'!D18","v":0},0,null,0,0,0,0,0,0,0,{"$f":"$F17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F11:F17)","v":1},null,{"$f":"SUM(H11:H17)","v":1},{"$f":"SUM(I11:I17)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level","IEF (lbs/kWh)",null,null,1990,{"$f":"H21+1","v":1991},{"$f":"I21+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,{"$f":"X10","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":"EISA"},null,null,{"$f":"H11","v":2.5999999999999999E-2},{"$f":"I11","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":"Energy Star 2.0"},null,null,{"$f":"H12","v":0.189},0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":"Intermediate"},null,null,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":"Best in Market"},null,null,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,{"$f":"SUM(AG11:AG14)","v":0.92900000000000005},{"$f":"SUM(AH11:AH14)","v":0.92900000000000005},0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":"Max Tech"},null,null,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,{"$f":"AG15","v":6.0999999999999999E-2},{"$f":"AH15","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C17","v":0},{"$f":"'Efficiency Levels'!D17","v":0},null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"AG16","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,{"$f":"'Efficiency Levels'!C18","v":0},{"$f":"'Efficiency Levels'!D18","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H22:H28)","v":1},{"$f":"SUM(I22:I28)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources"]

{"sheet":"Stock Model-SF","index":11,"n_rows":57,"n_cols":21,"rows_kept":57,"cut":false,"hidden":true,"merged":[[1,2,1,3],[10,3,10,20],[3,2,3,3]]}
[]
[null,null,"Stock Model - Single Family"]
[]
[null,null,{"$f":"Navigation!$C$15","v":"NAVIGATION"}]
[]
[]
[null,null,"Segment","Initial Year"]
[null,null,"Single Family",1980]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,null,{"$f":"C14-1","v":1990},0,0,0,0,0,0,0,0,170891.26154937421,162688.66212608901,176004.23734635726,175476.59439413217,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712]
[null,null,1991,0,0,0,0,0,0,0,170891.26154937421,162688.66212608901,176004.23734635726,175476.59439413217,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957]
[null,null,1992,0,0,0,0,0,0,170891.26154937421,162688.66212608901,176004.23734635726,175476.59439413217,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707]
[null,null,1993,0,0,0,0,0,170891.26154937421,162688.66212608901,176004.23734635726,175476.59439413217,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418]
[null,null,1994,0,0,0,0,170891.26154937421,162688.66212608901,176004.23734635726,175476.59439413217,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108]
[null,null,1995,0,0,0,170891.26154937421,162688.66212608901,176004.23734635726,175476.59439413217,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353]
[null,null,1996,0,0,170891.26154937421,162688.66212608901,176004.23734635726,175476.59439413217,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823]
[null,null,{"$f":"C21-1","v":1997},0,0,162688.66212608901,176004.23734635726,175476.59439413217,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971]
[null,null,1998,0,0,176004.23734635726,175476.59439413217,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265]
[null,null,1999,0,0,175476.59439413217,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257]
[null,null,2000,0,0,175772.17042788796,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821]
[null,null,2001,0,0,179871.31717765576,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563]
[null,null,2002,0,0,181876.05277199927,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546]
[null,null,2003,0,0,187087.50312035752,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867]
[null,null,{"$f":"C28-1","v":2004},0,0,197428.14591599643,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484]
[null,null,2005,0,0,206108.21773481712,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529]
[null,null,{"$f":"C28+1","v":2006},0,0,202601.74454510957,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241]
[null,null,2007,0,0,215755.06328695707,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192]
[null,null,2008,0,0,224904.55014669418,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249]
[null,null,2009,0,0,232013.73762529108,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418]
[null,null,2010,0,0,228603.99478976353,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488]
[null,null,2011,0,0,234310.26181822823,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718]
[null,null,2012,0,0,237295.67140248971,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958]
[null,null,2013,0,0,242874.16902251265,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309]
[null,null,2014,0,0,245079.47693815257,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064]
[null,null,2015,0,0,243605.16327679821,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398]
[null,null,2016,0,0,247985.46813056563,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383]
[null,null,2017,0,0,258295.21037119546,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125]
[null,null,2018,0,0,268884.220324867,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869]
[null,null,2019,0,0,276541.33278299484,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262]
[null,null,2020,0,0,289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041]
[null,null,2021,0,0,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791]
[null,null,2022,0,0,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213]
[null,null,2023,0,0,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031]
[null,null,2024,0,0,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649]
[null,null,2025,0,0,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195]
[null,null,2026,0,0,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195,322043.23066660139]
[null,null,2027,0,0,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195,322043.23066660139,345090.32437259029]
[null,null,2028,0,0,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195,322043.23066660139,345090.32437259029,359443.87642208481]
[null,null,2029,0,0,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195,322043.23066660139,345090.32437259029,359443.87642208481,363121.90786714648]
[null,null,2030,0,0,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195,322043.23066660139,345090.32437259029,359443.87642208481,363121.90786714648,367982.34709652141]
[null,null,2031,0,0,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195,322043.23066660139,345090.32437259029,359443.87642208481,363121.90786714648,367982.34709652141,370959.35816194536]
[null,null,2032,0,0,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195,322043.23066660139,345090.32437259029,359443.87642208481,363121.90786714648,367982.34709652141,370959.35816194536,370270.73402124405]
[null,null,2033,0,0,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195,322043.23066660139,345090.32437259029,359443.87642208481,363121.90786714648,367982.34709652141,370959.35816194536,370270.73402124405,373991.63228924165]
[null,null,2034,0,0,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195,322043.23066660139,345090.32437259029,359443.87642208481,363121.90786714648,367982.34709652141,370959.35816194536,370270.73402124405,373991.63228924165,383504.089632135]

{"sheet":"Product Class Dist","index":12,"n_rows":31,"n_cols":48,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,3,30,47]]}
[]
[null,null,"Product Class Distributions"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"PRE-Case",1990,{"$f":"D9+1","v":1991},{"$f":"E9+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"V9+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"},0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735]
[null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"B 18 W - AC-DC, Basic Voltage 18 W Rep. Unit"},0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349]
[null,null,{"$f":"'Product Classes'!H12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H12,MODEL_PCS,0),0)","v":"B 60 W - AC-DC, Basic Voltage 60 W Rep. Unit"},0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341]
[null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"B 120 W - AC-DC, Basic Voltage 120 W Rep. Unit"},2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2]
[null,null,{"$f":"'Product Classes'!H14&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H14,MODEL_PCS,0),0)","v":"C - AC-DC, Low Voltage"},0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697]
[null,null,{"$f":"'Product Classes'!H15&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H15,MODEL_PCS,0),0)","v":"D - AC-AC, Basic Voltage"},3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2]
[null,null,{"$f":"'Product Classes'!H16&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H16,MODEL_PCS,0),0)","v":"E - AC-AC, Low Voltage"},8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3]
[null,null,{"$f":"'Product Classes'!H17&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H17,MODEL_PCS,0),0)","v":"X - Multiple-voltage EPSs"},2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2]
[null,null,{"$f":"'Product Classes'!H18&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H18,MODEL_PCS,0),0)","v":"H - High Power EPSs"},1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5]
[]
[null,null,"POST-Case",1990,{"$f":"D20+1","v":1991},{"$f":"E20+1","v":1992},{"$f":"F20+1","v":1993},{"$f":"G20+1","v":1994},{"$f":"H20+1","v":1995},{"$f":"I20+1","v":1996},{"$f":"J20+1","v":1997},{"$f":"K20+1","v":1998},{"$f":"L20+1","v":1999},{"$f":"M20+1","v":2000},{"$f":"N20+1","v":2001},{"$f":"O20+1","v":2002},{"$f":"P20+1","v":2003},{"$f":"Q20+1","v":2004},{"$f":"R20+1","v":2005},{"$f":"S20+1","v":2006},{"$f":"T20+1","v":2007},{"$f":"U20+1","v":2008},{"$f":"V20+1","v":2009},{"$f":"W20+1","v":2010},{"$f":"X20+1","v":2011},{"$f":"Y20+1","v":2012},{"$f":"Z20+1","v":2013},{"$f":"AA20+1","v":2014},{"$f":"AB20+1","v":2015},{"$f":"AC20+1","v":2016},{"$f":"AD20+1","v":2017},{"$f":"AE20+1","v":2018},{"$f":"AF20+1","v":2019},{"$f":"AG20+1","v":2020},{"$f":"AH20+1","v":2021},{"$f":"AI20+1","v":2022},{"$f":"AJ20+1","v":2023},{"$f":"AK20+1","v":2024},{"$f":"AL20+1","v":2025},{"$f":"AM20+1","v":2026},{"$f":"AN20+1","v":2027},{"$f":"AO20+1","v":2028},{"$f":"AP20+1","v":2029},{"$f":"AQ20+1","v":2030},{"$f":"AR20+1","v":2031},{"$f":"AS20+1","v":2032},{"$f":"AT20+1","v":2033},{"$f":"AU20+1","v":2034}]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"},0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735,0.22895666723882735]
[null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"B 18 W - AC-DC, Basic Voltage 18 W Rep. Unit"},0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349,0.26515699669755349]
[null,null,{"$f":"'Product Classes'!H12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H12,MODEL_PCS,0),0)","v":"B 60 W - AC-DC, Basic Voltage 60 W Rep. Unit"},0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341,0.18251586674144341]
[null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"B 120 W - AC-DC, Basic Voltage 120 W Rep. Unit"},2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2,2.7078667148726032E-2]
[null,null,{"$f":"'Product Classes'!H14&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H14,MODEL_PCS,0),0)","v":"C - AC-DC, Low Voltage"},0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697,0.22706978446535697]
[null,null,{"$f":"'Product Classes'!H15&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H15,MODEL_PCS,0),0)","v":"D - AC-AC, Basic Voltage"},3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2,3.0873805204259912E-2]
[null,null,{"$f":"'Product Classes'!H16&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H16,MODEL_PCS,0),0)","v":"E - AC-AC, Low Voltage"},8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3,8.689581556675971E-3]
[null,null,{"$f":"'Product Classes'!H17&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H17,MODEL_PCS,0),0)","v":"X - Multiple-voltage EPSs"},2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2,2.9647044838414623E-2]
[null,null,{"$f":"'Product Classes'!H18&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H18,MODEL_PCS,0),0)","v":"H - High Power EPSs"},1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5,1.1586108742234629E-5]
[]
[null,null,"Source/Rationale","Calculated from 2009 shipments in DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'EPS Inputs' tab, column N. Calculation divided 'Product Class Totals' for each product class by the sum of the 'Product Class Totals' for all product classes.\nNIA model does not assume a change in market share with standards."]

{"sheet":"Stock Model","index":13,"n_rows":754,"n_cols":58,"rows_kept":754,"cut":false,"hidden":false,"merged":[[1,2,1,3],[37,3,37,20],[3,2,3,3],[184,3,184,20],[257,3,257,20],[5,2,5,3],[696,3,696,20],[111,3,111,20],[330,3,330,20],[404,3,404,20],[477,3,477,20],[550,3,550,20],[623,3,623,20],[48,23,48,24],[63,23,63,24],[64,23,64,24],[49,23,49,24],[50,23,50,24],[51,23,51,24],[52,23,52,24],[53,23,53,24],[54,23,54,24],[55,23,55,24],[56,23,56,24],[57,23,57,24],[59,23,59,28],[60,23,60,28],[61,23,61,28]]}
[]
[null,null,"Stock Model"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[null,null,{"$f":"C33","v":"All Product Classes"}]
[]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Replacement Shipments","(units)",{"$f":"SUM(E101,E174,E247,E320,E394,E467,E540,E613,E686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK101,AK174,AK247,AK320,AK394,AK467,AK540,AK613,AK686)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments","(units)",{"$f":"SUM(E102,E175,E248,E321,E395,E468,E541,E614,E687)","v":0},0,0,0,0,0,7183428.4765193611,8853143.3157543857,8919541.8906225432,8986438.4548022132,9053836.7432132307,9121740.5187873337,9190153.5726782382,9259079.7244733218,9328522.8224068768,9398486.7435749304,9468975.3941517398,9539992.7096078806,9611542.6549299397,9683629.2248419151,9756256.4440282285,9829428.3673584405,9903149.0801136307,9977422.6982144844,10052253.368451094,10127645.268714478,10203602.608229836,10280129.627791563,10357230.599999998,10434909.829500003,10513171.65322125,10592020.440620411,{"$f":"SUM(AK102,AK175,AK248,AK321,AK395,AK468,AK541,AK614,AK687)","v":10671460.593925064},10751496.548379505,10832132.772492353,10913373.768286048,10995224.071548194,11077688.252084803,11160770.913975442,11244476.695830256,11328810.271048987,11413776.348081855,11499379.67069247,11585625.018222665,11672517.205859331,11760061.084903283,11848261.543040061,11937123.504612856,12026651.930897456,12116851.820379186,12207728.209032035,12299286.170599775,12391530.816879272,12484467.29800587]
[null,null,"Total Model Shipments","(units)",{"$f":"SUM(E103,E176,E249,E322,E396,E469,E542,E615,E688)","v":0},0,0,0,0,0,7183428.4765193611,8853143.3157543857,8919541.8906225432,8986438.4548022132,9053836.7432132307,9121740.5187873337,9190153.5726782382,9259079.7244733218,9328522.8224068768,9398486.7435749304,9468975.3941517398,9539992.7096078806,9611542.6549299397,9683629.2248419151,9756256.4440282285,9829428.3673584405,9903149.0801136307,9977422.6982144844,10052253.368451094,10127645.268714478,10203602.608229836,10280129.627791563,10357230.599999998,10434909.829500003,10513171.65322125,10592020.440620411,{"$f":"SUM(AK103,AK176,AK249,AK322,AK396,AK469,AK542,AK615,AK688)","v":10671460.593925064},10751496.548379505,10832132.772492353,10913373.768286048,10995224.071548194,11077688.252084803,11160770.913975442,11244476.695830256,11328810.271048987,11413776.348081855,11499379.67069247,11585625.018222665,11672517.205859331,11760061.084903283,11848261.543040061,11937123.504612856,12026651.930897456,12116851.820379186,12207728.209032035,12299286.170599775,12391530.816879272,12484467.29800587]
[null,null,"Model Installed Stock","(units)",{"$f":"SUM(E104,E177,E250,E323,E397,E470,E543,E616,E689)","v":0},0,0,0,0,0,8787239.0230812747,17640382.338835657,26559924.229458209,35546362.684260421,44600199.427473657,49884866.208020121,50530400.020369023,51180775.336310536,51836028.467121601,52496195.996413782,52890019.276293762,53286694.420865975,53686344.629022472,54088992.21374014,54494659.655343197,54903369.602758281,55315144.874778964,55730008.461339809,56147983.524799868,56569093.401235871,56993361.601745136,57420811.813758232,57851467.90236143,58285353.91162914,58722494.06596636,59162912.771461122,{"$f":"SUM(AK104,AK177,AK250,AK323,AK397,AK470,AK543,AK616,AK689)","v":59606634.617247082},60053684.376876444,60504087.009703025,60957867.662275806,61415051.669742867,61875664.557265937,62339732.041445449,62807280.031756282,63278334.631994471,63752922.141734436,64231069.057797454,64712802.075730942,65198148.09129893,65687134.201983675,66179787.708498552,66676136.116312295,67176207.13718465,67680028.690713525,68187628.905893892,68699036.122688115,69214278.893608257,69733385.985310331]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"All Product Classes"]
[null,null,"Segment","Initial Year"]
[null,null,"N/A",{"$f":"Initial_Year","v":1980}]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[]
[null,null,{"$f":"C42-1","v":1981},{"$f":"SUM(D114,D187,D260,D333,D407,D480,D553,D626,D699)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1982,{"$f":"SUM(D115,D188,D261,D334,D408,D481,D554,D627,D700)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1983,{"$f":"SUM(D116,D189,D262,D335,D409,D482,D555,D628,D701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C45-1","v":1984},{"$f":"SUM(D117,D190,D263,D336,D410,D483,D556,D629,D702)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1985,{"$f":"SUM(D118,D191,D264,D337,D411,D484,D557,D630,D703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1986,{"$f":"SUM(D119,D192,D265,D338,D412,D485,D558,D631,D704)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1987,{"$f":"SUM(D120,D193,D266,D339,D413,D486,D559,D632,D705)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,1988,{"$f":"SUM(D121,D194,D267,D340,D414,D487,D560,D633,D706)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8787239.0230812747,null,null,"Shipment Calculation Inputs"]
[null,null,1989,{"$f":"SUM(D122,D195,D268,D341,D415,D488,D561,D634,D707)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8787239.0230812747,8853143.3157543857,null,null,"Product Class",null,"Annual Growth Rate1","2009 Shipments2","Average Lifetime3"]
[null,null,{"$f":"C51-1","v":1990},{"$f":"SUM(D123,D196,D269,D342,D416,D489,D562,D635,D708)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,8787239.0230812747,8853143.3157543857,8919541.8906225432,null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"},null,7.4999999999999997E-3,59283925,4.8]
[null,null,1991,{"$f":"SUM(D124,D197,D270,D343,D417,D490,D563,D636,D709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,8787239.0230812747,8853143.3157543857,8919541.8906225432,8986438.4548022132,null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"B 18 W - AC-DC, Basic Voltage 18 W Rep. Unit"},null,7.4999999999999997E-3,68657304,4.5]
[null,null,1992,{"$f":"SUM(D125,D198,D271,D344,D418,D491,D564,D637,D710)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4950165.2848404078,8853143.3157543857,8919541.8906225432,8986438.4548022132,9053836.7432132307,null,null,{"$f":"'Product Classes'!H12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H12,MODEL_PCS,0),0)","v":"B 60 W - AC-DC, Basic Voltage 60 W Rep. Unit"},null,7.4999999999999997E-3,47258973,4.0999999999999996]
[null,null,1993,{"$f":"SUM(D126,D199,D272,D345,D419,D492,D565,D638,D711)","v":0},0,0,0,0,0,0,0,0,0,0,0,271397.3157887478,4987291.5244767116,8919541.8906225432,8986438.4548022132,9053836.7432132307,9121740.5187873337,null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"B 120 W - AC-DC, Basic Voltage 120 W Rep. Unit"},null,7.4999999999999997E-3,7011500,3.7]
[null,null,1994,{"$f":"SUM(D127,D200,D273,D346,D420,D493,D566,D639,D712)","v":0},0,0,0,0,0,0,0,0,0,0,271397.3157887478,273432.79565716349,5024696.2109102868,8986438.4548022132,9053836.7432132307,9121740.5187873337,9190153.5726782382,null,null,{"$f":"'Product Classes'!H14&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H14,MODEL_PCS,0),0)","v":"C - AC-DC, Low Voltage"},null,7.4999999999999997E-3,58795353,4.2]
[null,null,1995,{"$f":"SUM(D128,D201,D274,D347,D421,D494,D567,D640,D713)","v":0},0,0,0,0,0,0,0,0,0,271397.3157887478,273432.79565716349,275483.54162459227,5062381.4324921146,9053836.7432132307,9121740.5187873337,9190153.5726782382,9259079.7244733218,null,null,{"$f":"'Product Classes'!H15&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H15,MODEL_PCS,0),0)","v":"D - AC-AC, Basic Voltage"},null,7.4999999999999997E-3,7994178,8.6]
[null,null,1996,{"$f":"SUM(D129,D202,D275,D348,D422,D495,D568,D641,D714)","v":0},0,0,0,0,0,0,0,0,271397.3157887478,273432.79565716349,275483.54162459227,277549.66818677675,5100349.2932358058,9121740.5187873337,9190153.5726782382,9259079.7244733218,9328522.8224068768,null,null,{"$f":"'Product Classes'!H16&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H16,MODEL_PCS,0),0)","v":"E - AC-AC, Low Voltage"},null,7.4999999999999997E-3,2250000,4.9000000000000004]
[null,null,1997,{"$f":"SUM(D130,D203,D276,D349,D423,D496,D569,D642,D715)","v":0},0,0,0,0,0,0,0,101.80990686542722,273432.79565716349,275483.54162459227,277549.66818677675,279631.29069817753,5138601.9129350754,9190153.5726782382,9259079.7244733218,9328522.8224068768,9398486.7435749304,null,null,{"$f":"'Product Classes'!H17&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H17,MODEL_PCS,0),0)","v":"X - Multiple-voltage EPSs"},null,7.4999999999999997E-3,7676532,5]
[null,null,1998,{"$f":"SUM(D131,D204,D277,D350,D424,D497,D570,D643,D716)","v":0},0,0,0,0,0,0,0,102.57348116691794,275483.54162459227,277549.66818677675,279631.29069817753,281728.52537841391,5177141.4272820884,9259079.7244733218,9328522.8224068768,9398486.7435749304,9468975.3941517398,null,null,{"$f":"'Product Classes'!H18&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H18,MODEL_PCS,0),0)","v":"H - High Power EPSs"},null,7.4999999999999997E-3,3000,10]
[null,null,1999,{"$f":"SUM(D132,D205,D278,D351,D425,D498,D571,D644,D717)","v":0},0,0,0,0,0,0,0,103.34278227566983,277549.66818677675,279631.29069817753,281728.52537841391,283841.48931875208,5215969.9879867043,9328522.8224068768,9398486.7435749304,9468975.3941517398,9539992.7096078806]
[null,null,2000,{"$f":"SUM(D133,D206,D279,D352,D426,D499,D572,D645,D718)","v":0},0,0,0,0,0,0,0,104.11785314273737,279631.29069817753,281728.52537841391,283841.48931875208,285970.30048864265,5255089.7628966048,9398486.7435749304,9468975.3941517398,9539992.7096078806,9611542.6549299397,null,null,"Sources: 1. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells J52:J60"]
[null,null,2001,{"$f":"SUM(D134,D207,D280,D353,D427,D500,D573,D646,D719)","v":0},0,0,0,0,0,0,0,104.8987370413079,281728.52537841391,283841.48931875208,285970.30048864265,288115.07774230756,5294502.9361183317,9468975.3941517398,9539992.7096078806,9611542.6549299397,9683629.2248419151,null,null,"2. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells C52:C60"]
[null,null,2002,{"$f":"SUM(D135,D208,D281,D354,D428,D501,D574,D647,D720)","v":0},0,0,0,0,0,0,0,105.68547756911774,283841.48931875208,285970.30048864265,288115.07774230756,290275.94082537491,5334211.7081392193,9539992.7096078806,9611542.6549299397,9683629.2248419151,9756256.4440282285,null,null,"3. DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Inputs' tab, cells AA52:AA60"]
[null,null,2003,{"$f":"SUM(D136,D209,D282,D355,D429,D502,D575,D648,D721)","v":0},0,0,0,0,0,0,0,106.47811865088612,285970.30048864265,288115.07774230756,290275.94082537491,292453.0103815652,5374218.2959502619,9611542.6549299397,9683629.2248419151,9756256.4440282285,9829428.3673584405]
[null,null,{"$f":"C65-1","v":2004},{"$f":"SUM(D137,D210,D283,D356,D430,D503,D576,D649,D722)","v":0},0,0,0,0,0,0,0,107.27670454076775,288115.07774230756,290275.94082537491,292453.0103815652,294646.40795942699,5414524.9331698911,9683629.2248419151,9756256.4440282285,9829428.3673584405,9903149.0801136307,null,null,"Percentage of shipments in NW"]
[null,null,2005,{"$f":"SUM(D138,D211,D284,D357,D431,D504,D577,D650,D723)","v":0},0,0,0,0,0,0,0,108.08127982482353,290275.94082537491,292453.0103815652,294646.40795942699,296856.25601912272,5455133.8701686664,9756256.4440282285,9829428.3673584405,9903149.0801136307,9977422.6982144844,null,null,0.04]
[null,null,{"$f":"C65+1","v":2006},{"$f":"SUM(D139,D212,D285,D358,D432,D505,D578,D651,D724)","v":0},0,0,0,0,0,0,0,108.89188942350974,292453.0103815652,294646.40795942699,296856.25601912272,299082.6779392662,5496047.3741949312,9829428.3673584405,9903149.0801136307,9977422.6982144844,10052253.368451094,null,null,"Source: Council assumption based on floor space."]
[null,null,2007,{"$f":"SUM(D140,D213,D286,D359,D433,D506,D579,D652,D725)","v":0},0,0,0,0,0,0,0,109.70857859418605,294646.40795942699,296856.25601912272,299082.6779392662,301325.79802381067,5537267.7295013927,9903149.0801136307,9977422.6982144844,10052253.368451094,10127645.268714478]
[null,null,2008,{"$f":"SUM(D141,D214,D287,D360,D434,D507,D580,D653,D726)","v":0},0,0,0,0,0,0,0,110.53139293364246,296856.25601912272,299082.6779392662,301325.79802381067,303585.74150898925,5578797.2374726534,9977422.6982144844,10052253.368451094,10127645.268714478,10203602.608229836]
[null,null,2009,{"$f":"SUM(D142,D215,D288,D361,D435,D508,D581,D654,D727)","v":0},0,0,0,0,0,0,0,111.36037838064479,299082.6779392662,301325.79802381067,303585.74150898925,305862.63457030675,5620638.2167537007,10052253.368451094,10127645.268714478,10203602.608229836,10280129.627791563]
[null,null,2010,{"$f":"SUM(D143,D216,D289,D362,D436,D509,D582,D655,D728)","v":0},0,0,0,0,0,0,0,112.19558121849965,301325.79802381067,303585.74150898925,305862.63457030675,308156.60432958411,5662793.0033793524,10127645.268714478,10203602.608229836,10280129.627791563,10357230.599999998]
[null,null,2011,{"$f":"SUM(D144,D217,D290,D363,D437,D510,D583,D656,D729)","v":0},0,0,0,0,0,0,0,113.0370480776384,303585.74150898925,305862.63457030675,308156.60432958411,310467.77886205597,5705263.950904699,10203602.608229836,10280129.627791563,10357230.599999998,10434909.829500003]
[null,null,2012,{"$f":"SUM(D145,D218,D291,D364,D438,D511,D584,D657,D730)","v":0},0,0,0,0,0,0,0,113.88482593822069,305862.63457030675,308156.60432958411,310467.77886205597,312796.28720352141,5748053.4305364825,10280129.627791563,10357230.599999998,10434909.829500003,10513171.65322125]
[null,null,2013,{"$f":"SUM(D146,D219,D292,D365,D439,D512,D585,D658,D731)","v":0},0,0,0,0,0,0,0,114.73896213275735,308156.60432958411,310467.77886205597,312796.28720352141,315142.25935754785,5791163.8312655082,10357230.599999998,10434909.829500003,10513171.65322125,10592020.440620411]
[null,null,2014,{"$f":"SUM(D147,D220,D293,D366,D440,D513,D586,D659,D732)","v":0},0,0,0,0,0,0,0,115.59950434875306,310467.77886205597,312796.28720352141,315142.25935754785,317505.82630272949,5834597.5600000005,10434909.829500003,10513171.65322125,10592020.440620411,10671460.593925064]
[null,null,2015,{"$f":"SUM(D148,D221,D294,D367,D441,D514,D587,D660,D733)","v":0},0,0,0,0,0,0,0,116.4665006313687,312796.28720352141,315142.25935754785,317505.82630272949,319887.12,5878357.0417000009,10513171.65322125,10592020.440620411,10671460.593925064,10751496.548379505]
[null,null,2016,{"$f":"SUM(D149,D222,D295,D368,D442,D515,D588,D661,D734)","v":0},0,0,0,0,0,0,0,117.33999938610398,315142.25935754785,317505.82630272949,319887.12,322286.27340000006,5922444.7195127513,10592020.440620411,10671460.593925064,10751496.548379505,10832132.772492353]
[null,null,2017,{"$f":"SUM(D150,D223,D296,D369,D443,D516,D589,D662,D735)","v":0},0,0,0,0,0,0,0,118.22004938149976,317505.82630272949,319887.12,322286.27340000006,324703.42045050004,5966863.054909098,10671460.593925064,10751496.548379505,10832132.772492353,10913373.768286048]
[null,null,2018,{"$f":"SUM(D151,D224,D297,D370,D444,D517,D590,D663,D736)","v":0},0,0,0,0,0,0,0,119.10669975186103,319887.12,322286.27340000006,324703.42045050004,327138.69610387884,6011614.5278209168,10751496.548379505,10832132.772492353,10913373.768286048,10995224.071548194]
[null,null,2019,{"$f":"SUM(D152,D225,D298,D371,D445,D518,D591,D664,D737)","v":0},0,0,0,0,0,0,0,120,322286.27340000006,324703.42045050004,327138.69610387884,329592.23632465798,6056701.6367795728,10832132.772492353,10913373.768286048,10995224.071548194,11077688.252084803]
[null,null,2020,{"$f":"SUM(D153,D226,D299,D372,D446,D519,D592,D665,D738)","v":0},0,0,0,0,0,0,0,120.9,324703.42045050004,327138.69610387884,329592.23632465798,332064.1780970929,6102126.8990554223,10913373.768286048,10995224.071548194,11077688.252084803,11160770.913975442]
[null,null,2021,{"$f":"SUM(D154,D227,D300,D373,D447,D520,D593,D666,D739)","v":0},0,0,0,0,0,0,0,121.80675000000002,327138.69610387884,329592.23632465798,332064.1780970929,334554.65943282115,6147892.8507983368,10995224.071548194,11077688.252084803,11160770.913975442,11244476.695830256]
[null,null,2022,{"$f":"SUM(D155,D228,D301,D374,D448,D521,D594,D667,D740)","v":0},0,0,0,0,0,0,0,122.72030062500004,329592.23632465798,332064.1780970929,334554.65943282115,337063.81937856734,6194002.0471793255,11077688.252084803,11160770.913975442,11244476.695830256,11328810.271048987]
[null,null,2023,{"$f":"SUM(D156,D229,D302,D375,D449,D522,D595,D668,D741)","v":0},0,0,0,0,0,0,0,123.64070287968755,332064.1780970929,334554.65943282115,337063.81937856734,339591.79802390659,6240457.06253317,11160770.913975442,11244476.695830256,11328810.271048987,11413776.348081855]
[null,null,2024,{"$f":"SUM(D157,D230,D303,D376,D450,D523,D596,D669,D742)","v":0},0,0,0,0,0,0,0,124.5680081512852,334554.65943282115,337063.81937856734,339591.79802390659,342138.73650908592,6287260.4905021694,11244476.695830256,11328810.271048987,11413776.348081855,11499379.67069247]
[null,null,2025,{"$f":"SUM(D158,D231,D304,D377,D451,D524,D597,D670,D743)","v":0},0,0,0,0,0,0,0,125.50226821241986,337063.81937856734,339591.79802390659,342138.73650908592,344704.77703290409,6334414.9441809366,11328810.271048987,11413776.348081855,11499379.67069247,11585625.018222665]
[null,null,2026,{"$f":"SUM(D159,D232,D305,D378,D452,D525,D598,D671,D744)","v":0},0,0,0,0,0,0,0,126.44353522401303,339591.79802390659,342138.73650908592,344704.77703290409,347290.06286065094,6381923.0562622938,11413776.348081855,11499379.67069247,11585625.018222665,11672517.205859331]
[null,null,2027,{"$f":"SUM(D160,D233,D306,D379,D453,D526,D599,D672,D745)","v":0},0,0,0,0,0,0,0,127.39186173819313,342138.73650908592,344704.77703290409,347290.06286065094,349894.73833210586,6429787.4791842606,11499379.67069247,11585625.018222665,11672517.205859331,11760061.084903283]
[null,null,2028,{"$f":"SUM(D161,D234,D307,D380,D454,D527,D600,D673,D746)","v":0},0,0,0,0,0,0,0,128.34730070122959,344704.77703290409,347290.06286065094,349894.73833210586,352518.94886959658,6478010.8852781458,11585625.018222665,11672517.205859331,11760061.084903283,11848261.543040061]
[null,null,2029,{"$f":"SUM(D162,D235,D308,D381,D455,D528,D601,D674,D747)","v":0},0,0,0,0,0,0,0,129.30990545648882,347290.06286065094,349894.73833210586,352518.94886959658,355162.84098611871,6526595.9669177327,11672517.205859331,11760061.084903283,11848261.543040061,11937123.504612856]
[null,null,2030,{"$f":"SUM(D163,D236,D309,D382,D456,D529,D602,D675,D748)","v":0},0,0,0,0,0,0,0,130.27972974741252,349894.73833210586,352518.94886959658,355162.84098611871,357826.56229351461,6575545.4366696151,11760061.084903283,11848261.543040061,11937123.504612856,12026651.930897456]
[null,null,2031,{"$f":"SUM(D164,D237,D310,D383,D457,D530,D603,D676,D749)","v":0},0,0,0,0,0,0,0,131.25682772051812,352518.94886959658,355162.84098611871,357826.56229351461,360510.26151071594,6624862.0274446364,11848261.543040061,11937123.504612856,12026651.930897456,12116851.820379186]
[null,null,2032,{"$f":"SUM(D165,D238,D311,D384,D458,D531,D604,D677,D750)","v":0},0,0,0,0,0,0,0,132.241253928422,355162.84098611871,357826.56229351461,360510.26151071594,363214.08847204642,6674548.4926504735,11937123.504612856,12026651.930897456,12116851.820379186,12207728.209032035]
[null,null,2033,{"$f":"SUM(D166,D239,D312,D385,D459,D532,D605,D678,D751)","v":0},0,0,0,0,0,0,0,133.23306333288519,357826.56229351461,360510.26151071594,363214.08847204642,365938.19413558679,6724607.6063453509,12026651.930897456,12116851.820379186,12207728.209032035,12299286.170599775]
[null,null,2034,{"$f":"SUM(D167,D240,D313,D386,D460,D533,D606,D679,D752)","v":0},0,0,0,0,0,0,0,134.23231130788184,360510.26151071594,363214.08847204642,365938.19413558679,368682.73059160367,6775042.1633929433,12116851.820379186,12207728.209032035,12299286.170599775,12391530.816879272]
[]
[]
[null,null,{"$f":"C107","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"}]
[]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Replacement Shipments","(units)",{"$f":"TRANSPOSE(AA116:AA169)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments","(units)",{"$f":"TRANSPOSE(AD116:AD169)","v":0},0,0,0,0,0,2011896.9609556575,2026986.1881628253,2042188.5845740465,2057504.9989583523,2072936.2864505397,2088483.3085989193,2104146.9334134115,2119928.0354140117,2135827.4956796169,2151846.2018972151,2167985.0484114438,2184244.9362745299,2200626.773296589,2217131.4740963141,2233759.9601520365,2250513.1598531767,2267392.0085520758,2284397.4486162169,2301530.4294808381,2318791.9077019449,2336182.8470097096,2353704.218362283,2371357,2389142.1775000002,2407060.7438312504,2425113.699409985,2443302.0521555603,2461626.8175467267,2480089.018678328,2498689.6863184157,2517429.8589658039,2536310.5829080474,2555332.9122798578,2574497.9091219571,2593806.6434403723,2613260.1932661748,2632859.6447156719,2652606.0920510399,2672500.6377414223,2692544.3925244831,2712738.4754684176,2733084.0140344305,2753582.1441396894,2774234.0102207367,2795040.7652973928,2816003.5710371234,2837123.597819902,2858402.0248035514]
[null,null,"Total Model Shipments","(units)",{"$f":"TRANSPOSE(AD116:AD169)","v":0},0,0,0,0,0,2011896.9609556575,2026986.1881628253,2042188.5845740465,2057504.9989583523,2072936.2864505397,2088483.3085989193,2104146.9334134115,2119928.0354140117,2135827.4956796169,2151846.2018972151,2167985.0484114438,2184244.9362745299,2200626.773296589,2217131.4740963141,2233759.9601520365,2250513.1598531767,2267392.0085520758,2284397.4486162169,2301530.4294808381,2318791.9077019449,2336182.8470097096,2353704.218362283,2371357,2389142.1775000002,2407060.7438312504,2425113.699409985,2443302.0521555603,2461626.8175467267,2480089.018678328,2498689.6863184157,2517429.8589658039,2536310.5829080474,2555332.9122798578,2574497.9091219571,2593806.6434403723,2613260.1932661748,2632859.6447156719,2652606.0920510399,2672500.6377414223,2692544.3925244831,2712738.4754684176,2733084.0140344305,2753582.1441396894,2774234.0102207367,2795040.7652973928,2816003.5710371234,2837123.597819902,2858402.0248035514]
[null,null,"Model Installed Stock","(units)",{"$f":"TRANSPOSE(Z116:Z169)","v":0},0,0,0,0,0,2011896.9609556575,4038883.1491184831,6081071.7336925296,8138576.7326508816,10211513.019101422,12299996.327700341,12392246.300158095,12485188.147409281,12578827.05851485,12673168.261453714,12768217.023414619,12863978.651090229,12960458.490973407,13057661.929655708,13155594.394128129,13254261.352084091,13353668.312224723,13453820.824566409,13554724.480750659,13656384.914356288,13758807.801213961,13861998.859723067,13965963.851170992,14070708.580054775,14176238.894405188,14282560.686113227,14389679.89125908,14497602.490443524,14606334.509121852,14715882.017940266,14826251.13307482,14937448.016572883,15049478.876697179,15162349.968272408,15276067.593034454,15390638.099982213,15506067.885732083,15622363.394875074,15739531.120336639,15857577.603739165,15976509.435767209,16096333.256535467,16217055.755959481,16338683.674129177,16461223.801685149,16584682.980197789,16709068.102549274,16834386.113318395]
[]
[]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"}]
[null,null,"Segment","Initial Year"]
[null,null,"N/A",1987]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Shipment ","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,null,null,"Year"]
[null,null,{"$f":"C115-1","v":1981},{"$f":"IF(AND($C114-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y116, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X115-1","v":1979},0,0,0,0,0,0]
[null,null,1982,{"$f":"IF(AND($C115-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y117, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1980,0,0,0,0,0,0]
[null,null,1983,{"$f":"IF(AND($C116-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y118, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1981,0,0,0,0,0,0]
[null,null,1984,{"$f":"IF(AND($C117-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y119, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1982,0,0,0,0,0,0]
[null,null,1985,{"$f":"IF(AND($C118-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y120, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1983,0,0,0,0,0,0]
[null,null,1986,{"$f":"IF(AND($C119-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y121, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1984,0,0,0,0,0,0]
[null,null,1987,{"$f":"IF(AND($C120-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y122, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1985,0,0,0,0,0,0]
[null,null,1988,{"$f":"IF(AND($C121-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y123, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2011896.9609556575,null,null,1986,0,0,0,0,0,0]
[null,null,{"$f":"C123-1","v":1989},{"$f":"IF(AND($C122-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y124, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2011896.9609556575,2026986.1881628253,null,null,1987,{"$f":"$Y$144/((1+$Z$50)^($X$144-X122))","v":2011896.9609556575},{"$f":"Y122+SUM(D120:U120)","v":2011896.9609556575},0,0,0,{"$f":"Y122","v":2011896.9609556575}]
[null,null,1990,{"$f":"IF(AND($C123-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y125, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2011896.9609556575,2026986.1881628253,2042188.5845740465,null,null,{"$f":"X124-1","v":1988},2026986.1881628253,4038883.1491184831,0,0,0,{"$f":"Y123","v":2026986.1881628253}]
[null,null,1991,{"$f":"IF(AND($C124-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y126, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2011896.9609556575,2026986.1881628253,2042188.5845740465,2057504.9989583523,null,null,1989,2042188.5845740465,{"$f":"Y124+SUM(D122:U122)","v":6081071.7336925296},0,0,0,{"$f":"Y124","v":2042188.5845740465}]
[null,null,1992,{"$f":"IF(AND($C125-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y127, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2011896.9609556575,2026986.1881628253,2042188.5845740465,2057504.9989583523,2072936.2864505397,null,null,{"$f":"C123","v":1990},2057504.9989583523,8138576.7326508816,0,0,0,2057504.9989583523]
[null,null,1993,{"$f":"IF(AND($C126-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y128, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2026986.1881628253,2042188.5845740465,2057504.9989583523,2072936.2864505397,2088483.3085989193,null,null,1991,2072936.2864505397,10211513.019101422,0,0,0,2072936.2864505397]
[null,null,1994,{"$f":"IF(AND($C127-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y129, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2042188.5845740465,2057504.9989583523,2072936.2864505397,2088483.3085989193,2104146.9334134115,null,null,1992,2088483.3085989193,12299996.327700341,0,0,0,2088483.3085989193]
[null,null,1995,{"$f":"IF(AND($C128-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y130, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2057504.9989583523,2072936.2864505397,2088483.3085989193,2104146.9334134115,2119928.0354140117,null,null,1993,2104146.9334134115,12392246.300158095,0,0,0,2104146.9334134115]
[null,null,1996,{"$f":"IF(AND($C129-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y131, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2072936.2864505397,2088483.3085989193,2104146.9334134115,2119928.0354140117,2135827.4956796169,null,null,1994,2119928.0354140117,12485188.147409281,0,0,0,2119928.0354140117]
[null,null,1997,{"$f":"IF(AND($C130-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y132, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2088483.3085989193,2104146.9334134115,2119928.0354140117,2135827.4956796169,2151846.2018972151,null,null,1995,2135827.4956796169,12578827.05851485,0,0,0,2135827.4956796169]
[null,null,1998,{"$f":"IF(AND($C131-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y133, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2104146.9334134115,2119928.0354140117,2135827.4956796169,2151846.2018972151,2167985.0484114438,null,null,1996,2151846.2018972151,12673168.261453714,0,0,0,2151846.2018972151]
[null,null,1999,{"$f":"IF(AND($C132-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y134, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2119928.0354140117,2135827.4956796169,2151846.2018972151,2167985.0484114438,2184244.9362745299,null,null,1997,2167985.0484114438,12768217.023414619,0,0,0,2167985.0484114438]
[null,null,2000,{"$f":"IF(AND($C133-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y135, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2135827.4956796169,2151846.2018972151,2167985.0484114438,2184244.9362745299,2200626.773296589,null,null,1998,2184244.9362745299,12863978.651090229,0,0,0,2184244.9362745299]
[null,null,2001,{"$f":"IF(AND($C134-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y136, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2151846.2018972151,2167985.0484114438,2184244.9362745299,2200626.773296589,2217131.4740963141,null,null,1999,2200626.773296589,12960458.490973407,0,0,0,2200626.773296589]
[null,null,2002,{"$f":"IF(AND($C135-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y137, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2167985.0484114438,2184244.9362745299,2200626.773296589,2217131.4740963141,2233759.9601520365,null,null,2000,2217131.4740963141,13057661.929655708,0,0,0,2217131.4740963141]
[null,null,2003,{"$f":"IF(AND($C136-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y138, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2184244.9362745299,2200626.773296589,2217131.4740963141,2233759.9601520365,2250513.1598531767,null,null,2001,2233759.9601520365,13155594.394128129,0,0,0,2233759.9601520365]
[null,null,{"$f":"C138-1","v":2004},{"$f":"IF(AND($C137-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y139, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2200626.773296589,2217131.4740963141,2233759.9601520365,2250513.1598531767,2267392.0085520758,null,null,2002,2250513.1598531767,13254261.352084091,0,0,0,2250513.1598531767]
[null,null,2005,{"$f":"IF(AND($C138-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y140, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2217131.4740963141,2233759.9601520365,2250513.1598531767,2267392.0085520758,2284397.4486162169,null,null,2003,2267392.0085520758,13353668.312224723,0,0,0,2267392.0085520758]
[null,null,{"$f":"C138+1","v":2006},{"$f":"IF(AND($C139-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y141, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2233759.9601520365,2250513.1598531767,2267392.0085520758,2284397.4486162169,2301530.4294808381,null,null,2004,2284397.4486162169,13453820.824566409,0,0,0,2284397.4486162169]
[null,null,2007,{"$f":"IF(AND($C140-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y142, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2250513.1598531767,2267392.0085520758,2284397.4486162169,2301530.4294808381,2318791.9077019449,null,null,2005,2301530.4294808381,13554724.480750659,0,0,0,2301530.4294808381]
[null,null,2008,{"$f":"IF(AND($C141-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y143, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2267392.0085520758,2284397.4486162169,2301530.4294808381,2318791.9077019449,2336182.8470097096,null,null,2006,2318791.9077019449,13656384.914356288,0,0,0,2318791.9077019449]
[null,null,2009,{"$f":"IF(AND($C142-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y144, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2284397.4486162169,2301530.4294808381,2318791.9077019449,2336182.8470097096,2353704.218362283,null,null,2007,2336182.8470097096,13758807.801213961,0,0,0,2336182.8470097096]
[null,null,2010,{"$f":"IF(AND($C143-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y145, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2301530.4294808381,2318791.9077019449,2336182.8470097096,2353704.218362283,2371357,null,null,2008,2353704.218362283,13861998.859723067,0,0,0,2353704.218362283]
[null,null,2011,{"$f":"IF(AND($C144-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y146, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2318791.9077019449,2336182.8470097096,2353704.218362283,2371357,2389142.1775000002,null,null,2009,{"$f":"$AA$50*$X$65","v":2371357},13965963.851170992,0,0,0,2371357]
[null,null,2012,{"$f":"IF(AND($C145-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y147, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2336182.8470097096,2353704.218362283,2371357,2389142.1775000002,2407060.7438312504,null,null,2010,{"$f":"$Y$144*(1+$Z$50)^(X145-$X$144)","v":2389142.1775000002},14070708.580054775,0,0,0,2389142.1775000002]
[null,null,2013,{"$f":"IF(AND($C146-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y148, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2353704.218362283,2371357,2389142.1775000002,2407060.7438312504,2425113.699409985,null,null,2011,2407060.7438312504,14176238.894405188,0,0,0,2407060.7438312504]
[null,null,2014,{"$f":"IF(AND($C147-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y149, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2371357,2389142.1775000002,2407060.7438312504,2425113.699409985,2443302.0521555603,null,null,2012,2425113.699409985,14282560.686113227,0,0,0,2425113.699409985]
[null,null,2015,{"$f":"IF(AND($C148-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y150, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2389142.1775000002,2407060.7438312504,2425113.699409985,2443302.0521555603,2461626.8175467267,null,null,2013,2443302.0521555603,14389679.89125908,0,0,0,2443302.0521555603]
[null,null,2016,{"$f":"IF(AND($C149-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y151, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2407060.7438312504,2425113.699409985,2443302.0521555603,2461626.8175467267,2480089.018678328,null,null,2014,2461626.8175467267,14497602.490443524,0,0,0,2461626.8175467267]
[null,null,2017,{"$f":"IF(AND($C150-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y152, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2425113.699409985,2443302.0521555603,2461626.8175467267,2480089.018678328,2498689.6863184157,null,null,2015,2480089.018678328,14606334.509121852,0,0,0,2480089.018678328]
[null,null,2018,{"$f":"IF(AND($C151-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y153, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2443302.0521555603,2461626.8175467267,2480089.018678328,2498689.6863184157,2517429.8589658039,null,null,2016,2498689.6863184157,14715882.017940266,0,0,0,2498689.6863184157]
[null,null,2019,{"$f":"IF(AND($C152-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y154, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2461626.8175467267,2480089.018678328,2498689.6863184157,2517429.8589658039,2536310.5829080474,null,null,2017,2517429.8589658039,14826251.13307482,0,0,0,2517429.8589658039]
[null,null,2020,{"$f":"IF(AND($C153-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y155, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2480089.018678328,2498689.6863184157,2517429.8589658039,2536310.5829080474,2555332.9122798578,null,null,2018,2536310.5829080474,14937448.016572883,0,0,0,2536310.5829080474]
[null,null,2021,{"$f":"IF(AND($C154-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y156, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2498689.6863184157,2517429.8589658039,2536310.5829080474,2555332.9122798578,2574497.9091219571,null,null,2019,2555332.9122798578,15049478.876697179,0,0,0,2555332.9122798578]
[null,null,2022,{"$f":"IF(AND($C155-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y157, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2517429.8589658039,2536310.5829080474,2555332.9122798578,2574497.9091219571,2593806.6434403723,null,null,2020,2574497.9091219571,15162349.968272408,0,0,0,2574497.9091219571]
[null,null,2023,{"$f":"IF(AND($C156-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y158, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2536310.5829080474,2555332.9122798578,2574497.9091219571,2593806.6434403723,2613260.1932661748,null,null,2021,2593806.6434403723,15276067.593034454,0,0,0,2593806.6434403723]
[null,null,2024,{"$f":"IF(AND($C157-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y159, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2555332.9122798578,2574497.9091219571,2593806.6434403723,2613260.1932661748,2632859.6447156719,null,null,2022,2613260.1932661748,15390638.099982213,0,0,0,2613260.1932661748]
[null,null,2025,{"$f":"IF(AND($C158-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y160, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2574497.9091219571,2593806.6434403723,2613260.1932661748,2632859.6447156719,2652606.0920510399,null,null,2023,2632859.6447156719,15506067.885732083,0,0,0,2632859.6447156719]
[null,null,2026,{"$f":"IF(AND($C159-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y161, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2593806.6434403723,2613260.1932661748,2632859.6447156719,2652606.0920510399,2672500.6377414223,null,null,2024,2652606.0920510399,15622363.394875074,0,0,0,2652606.0920510399]
[null,null,2027,{"$f":"IF(AND($C160-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y162, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2613260.1932661748,2632859.6447156719,2652606.0920510399,2672500.6377414223,2692544.3925244831,null,null,2025,2672500.6377414223,15739531.120336639,0,0,0,2672500.6377414223]
[null,null,2028,{"$f":"IF(AND($C161-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y163, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2632859.6447156719,2652606.0920510399,2672500.6377414223,2692544.3925244831,2712738.4754684176,null,null,2026,2692544.3925244831,15857577.603739165,0,0,0,2692544.3925244831]
[null,null,2029,{"$f":"IF(AND($C162-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y164, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2652606.0920510399,2672500.6377414223,2692544.3925244831,2712738.4754684176,2733084.0140344305,null,null,2027,2712738.4754684176,15976509.435767209,0,0,0,2712738.4754684176]
[null,null,2030,{"$f":"IF(AND($C163-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y165, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2672500.6377414223,2692544.3925244831,2712738.4754684176,2733084.0140344305,2753582.1441396894,null,null,2028,2733084.0140344305,16096333.256535467,0,0,0,2733084.0140344305]
[null,null,2031,{"$f":"IF(AND($C164-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y166, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2692544.3925244831,2712738.4754684176,2733084.0140344305,2753582.1441396894,2774234.0102207367,null,null,2029,2753582.1441396894,16217055.755959481,0,0,0,2753582.1441396894]
[null,null,2032,{"$f":"IF(AND($C165-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y167, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2712738.4754684176,2733084.0140344305,2753582.1441396894,2774234.0102207367,2795040.7652973928,null,null,2030,2774234.0102207367,16338683.674129177,0,0,0,2774234.0102207367]
[null,null,2033,{"$f":"IF(AND($C166-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y168, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2733084.0140344305,2753582.1441396894,2774234.0102207367,2795040.7652973928,2816003.5710371234,null,null,2031,2795040.7652973928,16461223.801685149,0,0,0,2795040.7652973928]
[null,null,2034,{"$f":"IF(AND($C167-D$113>=$D$109,D$113,D$113 <=ROUND($AB$50,0)),OFFSET($Y169, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2753582.1441396894,2774234.0102207367,2795040.7652973928,2816003.5710371234,2837123.597819902,null,null,2032,2816003.5710371234,16584682.980197789,0,0,0,2816003.5710371234]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,2837123.597819902,16709068.102549274,0,0,0,2837123.597819902]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,2858402.0248035514,16834386.113318395,0,0,0,2858402.0248035514]
[null,null,{"$f":"C180","v":"B 18 W - AC-DC, Basic Voltage 18 W Rep. Unit"}]
[]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Replacement Shipments","(units)",{"$f":"TRANSPOSE(AA189:AA242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments","(units)",{"$f":"TRANSPOSE(AD189:AD242)","v":0},0,0,0,0,0,2329997.9086237745,2347472.8929384537,2365078.9396354919,2382817.0316827586,2400688.159420379,2418693.3206160325,2436833.5205206531,2455109.7719245576,2473523.0952139921,2492074.5184280979,2510765.0773163084,2529595.8153961808,2548567.7840116527,2567682.0423917403,2586939.6577096786,2606341.7051425008,2625889.2679310702,2645583.4374405537,2665425.3132213578,2685416.0030705184,2705556.6230935473,2725848.2977667493,2746292.16,2766889.3512000004,2787641.0213340009,2808548.3289940059,2829612.4414614611,2850834.5347724222,2872215.7937832158,2893757.4122365904,2915460.592828365,2937326.5472745774,2959356.4963791375,2981551.6701019811,3003913.3076277464,3026442.6574349543,3049140.9773657173,3072009.5346959606,3095049.6062061801,3118262.4782527266,3141649.4468396227,3165211.8176909196,3188950.9063236024,3212868.0381210293,3236964.5484069381,3261241.7825199901,3285701.0958888899,3310343.854108057]
[null,null,"Total Model Shipments","(units)",{"$f":"TRANSPOSE(AD189:AD242)","v":0},0,0,0,0,0,2329997.9086237745,2347472.8929384537,2365078.9396354919,2382817.0316827586,2400688.159420379,2418693.3206160325,2436833.5205206531,2455109.7719245576,2473523.0952139921,2492074.5184280979,2510765.0773163084,2529595.8153961808,2548567.7840116527,2567682.0423917403,2586939.6577096786,2606341.7051425008,2625889.2679310702,2645583.4374405537,2665425.3132213578,2685416.0030705184,2705556.6230935473,2725848.2977667493,2746292.16,2766889.3512000004,2787641.0213340009,2808548.3289940059,2829612.4414614611,2850834.5347724222,2872215.7937832158,2893757.4122365904,2915460.592828365,2937326.5472745774,2959356.4963791375,2981551.6701019811,3003913.3076277464,3026442.6574349543,3049140.9773657173,3072009.5346959606,3095049.6062061801,3118262.4782527266,3141649.4468396227,3165211.8176909196,3188950.9063236024,3212868.0381210293,3236964.5484069381,3261241.7825199901,3285701.0958888899,3310343.854108057]
[null,null,"Model Installed Stock","(units)",{"$f":"TRANSPOSE(Z189:Z242)","v":0},0,0,0,0,0,2329997.9086237745,4677470.8015622282,7042549.7411977202,9425366.7728804797,11826054.932300858,14244748.252916891,14351583.864813769,14459220.743799873,14567664.899378374,14676922.386123713,14786999.304019643,14897901.79879979,15009636.06229079,15122208.332757972,15235624.895253658,15349892.081968062,15465016.272582822,15581003.894627197,15697861.4238369,15815595.38451568,15934212.349899547,16053718.942523796,16174121.834592726,16295427.748352174,16417643.456464816,16540775.782388303,16664831.600756217,16789817.83776189,16915741.471545108,17042609.532581698,17170429.104076058,17299207.32235663,17428951.377274308,17559668.512603868,17691366.026448395,17824051.271646764,17957731.656184115,18092414.643605497,18228107.753432538,18364818.561583284,18502554.700795162,18641323.861051127,18781133.790009014,18921992.29343408,19063907.235634841,19206886.539902102,19350938.188951369,19496070.225368507]
[]
[]
[null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"B 18 W - AC-DC, Basic Voltage 18 W Rep. Unit"}]
[null,null,"Segment","Initial Year"]
[null,null,"N/A",1987]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Shipment ","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,null,null,"Year"]
[null,null,{"$f":"C188-1","v":1981},{"$f":"IF(AND($C187-D$113>=$D$182,D$113,D$113 <=ROUND($AB$51,0)),OFFSET($Y189, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C187-U$113>=$D$182,U$113,U$113 <=ROUND($AB$51,0)),OFFSET($Y189, -U$113, 0), 0)","v":0},null,null,{"$f":"X188-1","v":1979},0,0,0,0,0,0]
[null,null,1982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C188-U$113>=$D$182,U$113,U$113 <=ROUND($AB$51,0)),OFFSET($Y190, -U$113, 0), 0)","v":0},null,null,1980,0,0,0,0,0,0]
[null,null,1983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1981,0,0,0,0,0,0]
[null,null,1984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1982,0,0,0,0,0,0]
[null,null,1985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1983,0,0,0,0,0,0]
[null,null,1986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1984,0,0,0,0,0,0]
[null,null,1987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1985,0,0,0,0,0,0]
[null,null,1988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2329997.9086237745,null,null,1986,0,0,0,0,0,0]
[null,null,{"$f":"C196-1","v":1989},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2329997.9086237745,2347472.8929384537,null,null,1987,{"$f":"$Y$217/((1+$Z$51)^($X$217-X195))","v":2329997.9086237745},{"$f":"Y195+SUM(D193:U193)","v":2329997.9086237745},0,0,0,{"$f":"Y195","v":2329997.9086237745}]
[null,null,1990,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2329997.9086237745,2347472.8929384537,2365078.9396354919,null,null,1988,2347472.8929384537,4677470.8015622282,0,0,0,{"$f":"Y196","v":2347472.8929384537}]
[null,null,1991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2329997.9086237745,2347472.8929384537,2365078.9396354919,2382817.0316827586,null,null,1989,2365078.9396354919,{"$f":"Y197+SUM(D195:U195)","v":7042549.7411977202},0,0,0,{"$f":"Y197","v":2365078.9396354919}]
[null,null,1992,0,0,0,0,0,0,0,0,0,0,0,0,0,2329997.9086237745,2347472.8929384537,2365078.9396354919,2382817.0316827586,2400688.159420379,null,null,{"$f":"C196","v":1990},2382817.0316827586,9425366.7728804797,0,0,0,2382817.0316827586]
[null,null,1993,0,0,0,0,0,0,0,0,0,0,0,0,0,2347472.8929384537,2365078.9396354919,2382817.0316827586,2400688.159420379,2418693.3206160325,null,null,1991,2400688.159420379,11826054.932300858,0,0,0,2400688.159420379]
[null,null,1994,0,0,0,0,0,0,0,0,0,0,0,0,0,2365078.9396354919,2382817.0316827586,2400688.159420379,2418693.3206160325,2436833.5205206531,null,null,1992,2418693.3206160325,14244748.252916891,0,0,0,2418693.3206160325]
[null,null,1995,0,0,0,0,0,0,0,0,0,0,0,0,0,2382817.0316827586,2400688.159420379,2418693.3206160325,2436833.5205206531,2455109.7719245576,null,null,1993,2436833.5205206531,14351583.864813769,0,0,0,2436833.5205206531]
[null,null,1996,{"$f":"IF(AND($C202-D$113>=$D$182,D$113,D$113 <=ROUND($AB$51,0)),OFFSET($Y204, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2400688.159420379,2418693.3206160325,2436833.5205206531,2455109.7719245576,2473523.0952139921,null,null,1994,2455109.7719245576,14459220.743799873,0,0,0,2455109.7719245576]
[null,null,1997,0,0,0,0,0,0,0,0,0,0,0,0,0,2418693.3206160325,2436833.5205206531,2455109.7719245576,2473523.0952139921,2492074.5184280979,null,null,1995,2473523.0952139921,14567664.899378374,0,0,0,2473523.0952139921]
[null,null,1998,0,0,0,0,0,0,0,0,0,0,0,0,0,2436833.5205206531,2455109.7719245576,2473523.0952139921,2492074.5184280979,2510765.0773163084,null,null,1996,2492074.5184280979,14676922.386123713,0,0,0,2492074.5184280979]
[null,null,1999,0,0,0,0,0,0,0,0,0,0,0,0,0,2455109.7719245576,2473523.0952139921,2492074.5184280979,2510765.0773163084,2529595.8153961808,null,null,1997,2510765.0773163084,14786999.304019643,0,0,0,2510765.0773163084]
[null,null,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,2473523.0952139921,2492074.5184280979,2510765.0773163084,2529595.8153961808,2548567.7840116527,null,null,1998,2529595.8153961808,14897901.79879979,0,0,0,2529595.8153961808]
[null,null,2001,0,0,0,0,0,0,0,0,0,0,0,0,0,2492074.5184280979,2510765.0773163084,2529595.8153961808,2548567.7840116527,2567682.0423917403,null,null,1999,2548567.7840116527,15009636.06229079,0,0,0,2548567.7840116527]
[null,null,2002,0,0,0,0,0,0,0,0,0,0,0,0,0,2510765.0773163084,2529595.8153961808,2548567.7840116527,2567682.0423917403,2586939.6577096786,null,null,2000,2567682.0423917403,15122208.332757972,0,0,0,2567682.0423917403]
[null,null,2003,0,0,0,0,0,0,0,0,0,0,0,0,0,2529595.8153961808,2548567.7840116527,2567682.0423917403,2586939.6577096786,2606341.7051425008,null,null,2001,2586939.6577096786,15235624.895253658,0,0,0,2586939.6577096786]
[null,null,{"$f":"C211-1","v":2004},0,0,0,0,0,0,0,0,0,0,0,0,0,2548567.7840116527,2567682.0423917403,2586939.6577096786,2606341.7051425008,2625889.2679310702,null,null,2002,2606341.7051425008,15349892.081968062,0,0,0,2606341.7051425008]
[null,null,2005,0,0,0,0,0,0,0,0,0,0,0,0,0,2567682.0423917403,2586939.6577096786,2606341.7051425008,2625889.2679310702,2645583.4374405537,null,null,2003,2625889.2679310702,15465016.272582822,0,0,0,2625889.2679310702]
[null,null,{"$f":"C211+1","v":2006},0,0,0,0,0,0,0,0,0,0,0,0,0,2586939.6577096786,2606341.7051425008,2625889.2679310702,2645583.4374405537,2665425.3132213578,null,null,2004,2645583.4374405537,15581003.894627197,0,0,0,2645583.4374405537]
[null,null,2007,0,0,0,0,0,0,0,0,0,0,0,0,0,2606341.7051425008,2625889.2679310702,2645583.4374405537,2665425.3132213578,2685416.0030705184,null,null,2005,2665425.3132213578,15697861.4238369,0,0,0,2665425.3132213578]
[null,null,2008,0,0,0,0,0,0,0,0,0,0,0,0,0,2625889.2679310702,2645583.4374405537,2665425.3132213578,2685416.0030705184,2705556.6230935473,null,null,2006,2685416.0030705184,15815595.38451568,0,0,0,2685416.0030705184]
[null,null,2009,0,0,0,0,0,0,0,0,0,0,0,0,0,2645583.4374405537,2665425.3132213578,2685416.0030705184,2705556.6230935473,2725848.2977667493,null,null,2007,2705556.6230935473,15934212.349899547,0,0,0,2705556.6230935473]
[null,null,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,2665425.3132213578,2685416.0030705184,2705556.6230935473,2725848.2977667493,2746292.16,null,null,2008,2725848.2977667493,16053718.942523796,0,0,0,2725848.2977667493]
[null,null,2011,{"$f":"IF(AND($C217-D$113>=$D$182,D$113,D$113 <=ROUND($AB$51,0)),OFFSET($Y219, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,2685416.0030705184,2705556.6230935473,2725848.2977667493,2746292.16,2766889.3512000004,null,null,2009,{"$f":"$AA$51*$X$65","v":2746292.16},16174121.834592726,0,0,0,2746292.16]
[null,null,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,2705556.6230935473,2725848.2977667493,2746292.16,2766889.3512000004,2787641.0213340009,null,null,2010,{"$f":"$Y$217*(1+$Z$51)^(X218-$X$217)","v":2766889.3512000004},16295427.748352174,0,0,0,2766889.3512000004]
[null,null,2013,0,0,0,0,0,0,0,0,0,0,0,0,0,2725848.2977667493,2746292.16,2766889.3512000004,2787641.0213340009,2808548.3289940059,null,null,2011,2787641.0213340009,16417643.456464816,0,0,0,2787641.0213340009]
[null,null,2014,0,0,0,0,0,0,0,0,0,0,0,0,0,2746292.16,2766889.3512000004,2787641.0213340009,2808548.3289940059,2829612.4414614611,null,null,2012,2808548.3289940059,16540775.782388303,0,0,0,2808548.3289940059]
[null,null,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,2766889.3512000004,2787641.0213340009,2808548.3289940059,2829612.4414614611,2850834.5347724222,null,null,2013,2829612.4414614611,16664831.600756217,0,0,0,2829612.4414614611]
[null,null,2016,0,0,0,0,0,0,0,0,0,0,0,0,0,2787641.0213340009,2808548.3289940059,2829612.4414614611,2850834.5347724222,2872215.7937832158,null,null,2014,2850834.5347724222,16789817.83776189,0,0,0,2850834.5347724222]
[null,null,2017,0,0,0,0,0,0,0,0,0,0,0,0,0,2808548.3289940059,2829612.4414614611,2850834.5347724222,2872215.7937832158,2893757.4122365904,null,null,2015,2872215.7937832158,16915741.471545108,0,0,0,2872215.7937832158]
[null,null,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,2829612.4414614611,2850834.5347724222,2872215.7937832158,2893757.4122365904,2915460.592828365,null,null,2016,2893757.4122365904,17042609.532581698,0,0,0,2893757.4122365904]
[null,null,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,2850834.5347724222,2872215.7937832158,2893757.4122365904,2915460.592828365,2937326.5472745774,null,null,2017,2915460.592828365,17170429.104076058,0,0,0,2915460.592828365]
[null,null,2020,0,0,0,0,0,0,0,0,0,0,0,0,0,2872215.7937832158,2893757.4122365904,2915460.592828365,2937326.5472745774,2959356.4963791375,null,null,2018,2937326.5472745774,17299207.32235663,0,0,0,2937326.5472745774]
[null,null,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,2893757.4122365904,2915460.592828365,2937326.5472745774,2959356.4963791375,2981551.6701019811,null,null,2019,2959356.4963791375,17428951.377274308,0,0,0,2959356.4963791375]
[null,null,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,2915460.592828365,2937326.5472745774,2959356.4963791375,2981551.6701019811,3003913.3076277464,null,null,2020,2981551.6701019811,17559668.512603868,0,0,0,2981551.6701019811]
[null,null,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,2937326.5472745774,2959356.4963791375,2981551.6701019811,3003913.3076277464,3026442.6574349543,null,null,2021,3003913.3076277464,17691366.026448395,0,0,0,3003913.3076277464]
[null,null,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,2959356.4963791375,2981551.6701019811,3003913.3076277464,3026442.6574349543,3049140.9773657173,null,null,2022,3026442.6574349543,17824051.271646764,0,0,0,3026442.6574349543]
[null,null,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,2981551.6701019811,3003913.3076277464,3026442.6574349543,3049140.9773657173,3072009.5346959606,null,null,2023,3049140.9773657173,17957731.656184115,0,0,0,3049140.9773657173]
[null,null,2026,{"$f":"IF(AND($C232-D$113>=$D$182,D$113,D$113 <=ROUND($AB$51,0)),OFFSET($Y234, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3003913.3076277464,3026442.6574349543,3049140.9773657173,3072009.5346959606,3095049.6062061801,null,null,2024,3072009.5346959606,18092414.643605497,0,0,0,3072009.5346959606]
[null,null,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,3026442.6574349543,3049140.9773657173,3072009.5346959606,3095049.6062061801,3118262.4782527266,null,null,2025,3095049.6062061801,18228107.753432538,0,0,0,3095049.6062061801]
[null,null,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,3049140.9773657173,3072009.5346959606,3095049.6062061801,3118262.4782527266,3141649.4468396227,null,null,2026,3118262.4782527266,18364818.561583284,0,0,0,3118262.4782527266]
[null,null,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,3072009.5346959606,3095049.6062061801,3118262.4782527266,3141649.4468396227,3165211.8176909196,null,null,2027,3141649.4468396227,18502554.700795162,0,0,0,3141649.4468396227]
[null,null,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,3095049.6062061801,3118262.4782527266,3141649.4468396227,3165211.8176909196,3188950.9063236024,null,null,2028,3165211.8176909196,18641323.861051127,0,0,0,3165211.8176909196]
[null,null,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,3118262.4782527266,3141649.4468396227,3165211.8176909196,3188950.9063236024,3212868.0381210293,null,null,2029,3188950.9063236024,18781133.790009014,0,0,0,3188950.9063236024]
[null,null,2032,0,0,0,0,0,0,0,0,0,0,0,0,0,3141649.4468396227,3165211.8176909196,3188950.9063236024,3212868.0381210293,3236964.5484069381,null,null,2030,3212868.0381210293,18921992.29343408,0,0,0,3212868.0381210293]
[null,null,2033,0,0,0,0,0,0,0,0,0,0,0,0,0,3165211.8176909196,3188950.9063236024,3212868.0381210293,3236964.5484069381,3261241.7825199901,null,null,2031,3236964.5484069381,19063907.235634841,0,0,0,3236964.5484069381]
[null,null,2034,0,0,0,0,0,0,0,0,0,0,0,0,0,3188950.9063236024,3212868.0381210293,3236964.5484069381,3261241.7825199901,3285701.0958888899,null,null,2032,3261241.7825199901,19206886.539902102,0,0,0,3261241.7825199901]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,3285701.0958888899,19350938.188951369,0,0,0,3285701.0958888899]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,3310343.854108057,19496070.225368507,0,0,0,3310343.854108057]
[null,null,{"$f":"C253","v":"B 60 W - AC-DC, Basic Voltage 60 W Rep. Unit"}]
[]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Replacement Shipments","(units)",{"$f":"TRANSPOSE(AA262:AA315)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments","(units)",{"$f":"TRANSPOSE(AD262:AD315)","v":0},0,0,0,0,0,0,1615839.125661128,1627957.9191035863,1640167.6034968635,1652468.86052309,1664862.3769770134,1677348.8448043412,1689928.9611403735,1702603.4283489266,1715372.954061544,1728238.2512170055,1741200.0381011332,1754259.0383868921,1767415.981174794,1780671.6010336049,1794026.6380413568,1807481.8378266674,1821037.9516103677,1834695.7362474455,1848455.9542693014,1862319.3739263213,1876286.769230769,1890358.92,1904536.6119000001,1918820.6364892502,1933211.7912629198,1947710.879697392,1962318.7112951223,1977036.1016298363,1991863.8723920602,2006802.8514350005,2021853.8728207632,2037017.7768669191,2052295.4101934214,2067687.6257698722,2083195.2829631462,2098819.2475853702,2114560.3919422608,2130419.5948818275,2146397.7418434415,2162495.7249072678,2178714.4428440724,2195054.8011654033,2211517.7121741436,2228104.0950154504,2244814.8757280661,2261650.9872960267,2278613.3697007471]
[null,null,"Total Model Shipments","(units)",{"$f":"TRANSPOSE(AD262:AD315)","v":0},0,0,0,0,0,0,1615839.125661128,1627957.9191035863,1640167.6034968635,1652468.86052309,1664862.3769770134,1677348.8448043412,1689928.9611403735,1702603.4283489266,1715372.954061544,1728238.2512170055,1741200.0381011332,1754259.0383868921,1767415.981174794,1780671.6010336049,1794026.6380413568,1807481.8378266674,1821037.9516103677,1834695.7362474455,1848455.9542693014,1862319.3739263213,1876286.769230769,1890358.92,1904536.6119000001,1918820.6364892502,1933211.7912629198,1947710.879697392,1962318.7112951223,1977036.1016298363,1991863.8723920602,2006802.8514350005,2021853.8728207632,2037017.7768669191,2052295.4101934214,2067687.6257698722,2083195.2829631462,2098819.2475853702,2114560.3919422608,2130419.5948818275,2146397.7418434415,2162495.7249072678,2178714.4428440724,2195054.8011654033,2211517.7121741436,2228104.0950154504,2244814.8757280661,2261650.9872960267,2278613.3697007471]
[null,null,"Model Installed Stock","(units)",{"$f":"TRANSPOSE(Z262:Z315)","v":0},0,0,0,0,0,1603810.5465619131,3219649.6722230408,4847607.5913266269,6487775.1948234905,8140244.0553465802,8201295.885761681,8262805.6049048938,8324776.6469416814,8387212.4717937447,8450116.5653321985,8513492.4395721909,8577343.6328689829,8641673.7101155017,8706486.2629413679,8771784.90991343,8837573.2967377808,8903855.0964633152,8970634.0096867904,9037913.7647594437,9105698.1179951392,9173990.8538801037,9242795.7852842044,9312116.7536738366,9381957.629326392,9452322.3115463406,9523214.7288829386,9594638.8393495623,9666598.6306446847,9739098.1203745194,9812141.3562773317,9885732.4164494108,9959875.409572782,10034574.475144578,10109833.783708164,10185657.537085976,10262049.968614122,10339015.34337873,10416557.958454071,10494682.143142477,10573392.259216046,10652692.701160168,10732587.896418869,10813082.305642013,10894180.422934329,10975886.776106339,11058205.926927138,11141142.47137909,11224701.039914433]
[]
[]
[null,null,{"$f":"'Product Classes'!H12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H12,MODEL_PCS,0),0)","v":"B 60 W - AC-DC, Basic Voltage 60 W Rep. Unit"}]
[null,null,"Segment","Initial Year"]
[null,null,"N/A",1987]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Shipment ","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,null,null,"Year"]
[null,null,{"$f":"C261-1","v":1981},{"$f":"IF(AND($C260-D$113>=$D$255,D$113,D$113 <=ROUND($AB$52,0)),OFFSET($Y262, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C260-U$113>=$D$255,U$113,U$113 <=ROUND($AB$52,0)),OFFSET($Y262, -U$113, 0), 0)","v":0},null,null,{"$f":"X261-1","v":1979},0,0,0,0,0,0]
[null,null,1982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C261-U$113>=$D$255,U$113,U$113 <=ROUND($AB$52,0)),OFFSET($Y263, -U$113, 0), 0)","v":0},null,null,{"$f":"X262-1","v":1980},0,0,0,0,0,0]
[null,null,1983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"C260","v":1981},0,0,0,0,0,0]
[null,null,1984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1982,0,0,0,0,0,0]
[null,null,1985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1983,0,0,0,0,0,0]
[null,null,1986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1984,0,0,0,0,0,0]
[null,null,1987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1985,0,0,0,0,0,0]
[null,null,1988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1603810.5465619131,null,null,1986,0,0,0,0,0,0]
[null,null,{"$f":"C269-1","v":1989},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1603810.5465619131,1615839.125661128,null,null,1987,{"$f":"$Y$290/((1+$Z$52)^($X$290-X268))","v":1603810.5465619131},{"$f":"Y268+SUM(D266:U266)","v":1603810.5465619131},0,0,0,0]
[null,null,1990,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1603810.5465619131,1615839.125661128,1627957.9191035863,null,null,1988,1615839.125661128,3219649.6722230408,0,0,0,{"$f":"Y269","v":1615839.125661128}]
[null,null,1991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1603810.5465619131,1615839.125661128,1627957.9191035863,1640167.6034968635,null,null,1989,1627957.9191035863,4847607.5913266269,0,0,0,{"$f":"Y270","v":1627957.9191035863}]
[null,null,1992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1615839.125661128,1627957.9191035863,1640167.6034968635,1652468.86052309,null,null,{"$f":"C269","v":1990},1640167.6034968635,{"$f":"Y271+SUM(D269:U269)","v":6487775.1948234905},0,0,0,1640167.6034968635]
[null,null,1993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1627957.9191035863,1640167.6034968635,1652468.86052309,1664862.3769770134,null,null,1991,1652468.86052309,8140244.0553465802,0,0,0,1652468.86052309]
[null,null,1994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1640167.6034968635,1652468.86052309,1664862.3769770134,1677348.8448043412,null,null,1992,1664862.3769770134,8201295.885761681,0,0,0,1664862.3769770134]
[null,null,1995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1652468.86052309,1664862.3769770134,1677348.8448043412,1689928.9611403735,null,null,1993,1677348.8448043412,8262805.6049048938,0,0,0,1677348.8448043412]
[null,null,1996,{"$f":"IF(AND($C275-D$113>=$D$255,D$113,D$113 <=ROUND($AB$52,0)),OFFSET($Y277, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1664862.3769770134,1677348.8448043412,1689928.9611403735,1702603.4283489266,null,null,1994,1689928.9611403735,8324776.6469416814,0,0,0,1689928.9611403735]
[null,null,1997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1677348.8448043412,1689928.9611403735,1702603.4283489266,1715372.954061544,null,null,1995,1702603.4283489266,8387212.4717937447,0,0,0,1702603.4283489266]
[null,null,1998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1689928.9611403735,1702603.4283489266,1715372.954061544,1728238.2512170055,null,null,1996,1715372.954061544,8450116.5653321985,0,0,0,1715372.954061544]
[null,null,1999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1702603.4283489266,1715372.954061544,1728238.2512170055,1741200.0381011332,null,null,1997,1728238.2512170055,8513492.4395721909,0,0,0,1728238.2512170055]
[null,null,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1715372.954061544,1728238.2512170055,1741200.0381011332,1754259.0383868921,null,null,1998,1741200.0381011332,8577343.6328689829,0,0,0,1741200.0381011332]
[null,null,2001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1728238.2512170055,1741200.0381011332,1754259.0383868921,1767415.981174794,null,null,1999,1754259.0383868921,8641673.7101155017,0,0,0,1754259.0383868921]
[null,null,2002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1741200.0381011332,1754259.0383868921,1767415.981174794,1780671.6010336049,null,null,2000,1767415.981174794,8706486.2629413679,0,0,0,1767415.981174794]
[null,null,2003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1754259.0383868921,1767415.981174794,1780671.6010336049,1794026.6380413568,null,null,2001,1780671.6010336049,8771784.90991343,0,0,0,1780671.6010336049]
[null,null,{"$f":"C284-1","v":2004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1767415.981174794,1780671.6010336049,1794026.6380413568,1807481.8378266674,null,null,2002,1794026.6380413568,8837573.2967377808,0,0,0,1794026.6380413568]
[null,null,2005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1780671.6010336049,1794026.6380413568,1807481.8378266674,1821037.9516103677,null,null,2003,1807481.8378266674,8903855.0964633152,0,0,0,1807481.8378266674]
[null,null,{"$f":"C284+1","v":2006},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1794026.6380413568,1807481.8378266674,1821037.9516103677,1834695.7362474455,null,null,2004,1821037.9516103677,8970634.0096867904,0,0,0,1821037.9516103677]
[null,null,2007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1807481.8378266674,1821037.9516103677,1834695.7362474455,1848455.9542693014,null,null,2005,1834695.7362474455,9037913.7647594437,0,0,0,1834695.7362474455]
[null,null,2008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1821037.9516103677,1834695.7362474455,1848455.9542693014,1862319.3739263213,null,null,2006,1848455.9542693014,9105698.1179951392,0,0,0,1848455.9542693014]
[null,null,2009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1834695.7362474455,1848455.9542693014,1862319.3739263213,1876286.769230769,null,null,2007,1862319.3739263213,9173990.8538801037,0,0,0,1862319.3739263213]
[null,null,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1848455.9542693014,1862319.3739263213,1876286.769230769,1890358.92,null,null,2008,1876286.769230769,9242795.7852842044,0,0,0,1876286.769230769]
[null,null,2011,{"$f":"IF(AND($C290-D$113>=$D$255,D$113,D$113 <=ROUND($AB$52,0)),OFFSET($Y292, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1862319.3739263213,1876286.769230769,1890358.92,1904536.6119000001,null,null,2009,{"$f":"$AA$52*$X$65","v":1890358.92},9312116.7536738366,0,0,0,1890358.92]
[null,null,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1876286.769230769,1890358.92,1904536.6119000001,1918820.6364892502,null,null,2010,{"$f":"$Y$290*(1+$Z$52)^(X291-$X$290)","v":1904536.6119000001},9381957.629326392,0,0,0,1904536.6119000001]
[null,null,2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1890358.92,1904536.6119000001,1918820.6364892502,1933211.7912629198,null,null,2011,1918820.6364892502,9452322.3115463406,0,0,0,1918820.6364892502]
[null,null,2014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1904536.6119000001,1918820.6364892502,1933211.7912629198,1947710.879697392,null,null,2012,1933211.7912629198,9523214.7288829386,0,0,0,1933211.7912629198]
[null,null,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1918820.6364892502,1933211.7912629198,1947710.879697392,1962318.7112951223,null,null,2013,1947710.879697392,9594638.8393495623,0,0,0,1947710.879697392]
[null,null,2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1933211.7912629198,1947710.879697392,1962318.7112951223,1977036.1016298363,null,null,2014,1962318.7112951223,9666598.6306446847,0,0,0,1962318.7112951223]
[null,null,2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1947710.879697392,1962318.7112951223,1977036.1016298363,1991863.8723920602,null,null,2015,1977036.1016298363,9739098.1203745194,0,0,0,1977036.1016298363]
[null,null,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1962318.7112951223,1977036.1016298363,1991863.8723920602,2006802.8514350005,null,null,2016,1991863.8723920602,9812141.3562773317,0,0,0,1991863.8723920602]
[null,null,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1977036.1016298363,1991863.8723920602,2006802.8514350005,2021853.8728207632,null,null,2017,2006802.8514350005,9885732.4164494108,0,0,0,2006802.8514350005]
[null,null,2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1991863.8723920602,2006802.8514350005,2021853.8728207632,2037017.7768669191,null,null,2018,2021853.8728207632,9959875.409572782,0,0,0,2021853.8728207632]
[null,null,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2006802.8514350005,2021853.8728207632,2037017.7768669191,2052295.4101934214,null,null,2019,2037017.7768669191,10034574.475144578,0,0,0,2037017.7768669191]
[null,null,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2021853.8728207632,2037017.7768669191,2052295.4101934214,2067687.6257698722,null,null,2020,2052295.4101934214,10109833.783708164,0,0,0,2052295.4101934214]
[null,null,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2037017.7768669191,2052295.4101934214,2067687.6257698722,2083195.2829631462,null,null,2021,2067687.6257698722,10185657.537085976,0,0,0,2067687.6257698722]
[null,null,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2052295.4101934214,2067687.6257698722,2083195.2829631462,2098819.2475853702,null,null,2022,2083195.2829631462,10262049.968614122,0,0,0,2083195.2829631462]
[null,null,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2067687.6257698722,2083195.2829631462,2098819.2475853702,2114560.3919422608,null,null,2023,2098819.2475853702,10339015.34337873,0,0,0,2098819.2475853702]
[null,null,2026,{"$f":"IF(AND($C305-D$113>=$D$255,D$113,D$113 <=ROUND($AB$52,0)),OFFSET($Y307, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2083195.2829631462,2098819.2475853702,2114560.3919422608,2130419.5948818275,null,null,2024,2114560.3919422608,10416557.958454071,0,0,0,2114560.3919422608]
[null,null,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2098819.2475853702,2114560.3919422608,2130419.5948818275,2146397.7418434415,null,null,2025,2130419.5948818275,10494682.143142477,0,0,0,2130419.5948818275]
[null,null,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2114560.3919422608,2130419.5948818275,2146397.7418434415,2162495.7249072678,null,null,2026,2146397.7418434415,10573392.259216046,0,0,0,2146397.7418434415]
[null,null,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2130419.5948818275,2146397.7418434415,2162495.7249072678,2178714.4428440724,null,null,2027,2162495.7249072678,10652692.701160168,0,0,0,2162495.7249072678]
[null,null,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2146397.7418434415,2162495.7249072678,2178714.4428440724,2195054.8011654033,null,null,2028,2178714.4428440724,10732587.896418869,0,0,0,2178714.4428440724]
[null,null,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2162495.7249072678,2178714.4428440724,2195054.8011654033,2211517.7121741436,null,null,2029,2195054.8011654033,10813082.305642013,0,0,0,2195054.8011654033]
[null,null,2032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2178714.4428440724,2195054.8011654033,2211517.7121741436,2228104.0950154504,null,null,2030,2211517.7121741436,10894180.422934329,0,0,0,2211517.7121741436]
[null,null,2033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2195054.8011654033,2211517.7121741436,2228104.0950154504,2244814.8757280661,null,null,2031,2228104.0950154504,10975886.776106339,0,0,0,2228104.0950154504]
[null,null,2034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2211517.7121741436,2228104.0950154504,2244814.8757280661,2261650.9872960267,null,null,2032,2244814.8757280661,11058205.926927138,0,0,0,2244814.8757280661]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,2261650.9872960267,11141142.47137909,0,0,0,2261650.9872960267]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,2278613.3697007471,11224701.039914433,0,0,0,2278613.3697007471]
[null,null,{"$f":"C326","v":"B 120 W - AC-DC, Basic Voltage 120 W Rep. Unit"}]
[]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Replacement Shipments","(units)",{"$f":"TRANSPOSE(AA335:AA388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments","(units)",{"$f":"TRANSPOSE(AD335:AD388)","v":0},0,0,0,0,0,237946.7206623143,239731.32106728174,241529.30597528635,243340.77577010103,245165.83158837678,247004.57532528965,248857.10964022935,250723.53796253103,252603.96449725007,254498.4942309795,256407.23293771184,258330.28718474469,260267.76433863034,262219.77257117012,264186.4208654539,266167.81902194477,268164.07766460942,270175.30824709404,272201.62305894721,274243.13523188938,276299.95874612854,278372.20843672456,280460,282563.45,284682.67587500007,286817.79594406259,288968.92941364308,291136.19638424541,293319.71785712731,295519.61574105581,297736.01285911369,299969.03295555705,302218.80070272379,304485.44170799427,306769.08252080425,309069.85063971026,311387.87451950816,313723.28357840452,316076.20820524252,318446.7797667819,320835.1306150328,323241.39409464551,325665.70455035544,328108.19733448309,330569.0088144918,333048.27638060052,335546.138453455,338062.73449185595]
[null,null,"Total Model Shipments","(units)",{"$f":"TRANSPOSE(AD335:AD388)","v":0},0,0,0,0,0,237946.7206623143,239731.32106728174,241529.30597528635,243340.77577010103,245165.83158837678,247004.57532528965,248857.10964022935,250723.53796253103,252603.96449725007,254498.4942309795,256407.23293771184,258330.28718474469,260267.76433863034,262219.77257117012,264186.4208654539,266167.81902194477,268164.07766460942,270175.30824709404,272201.62305894721,274243.13523188938,276299.95874612854,278372.20843672456,280460,282563.45,284682.67587500007,286817.79594406259,288968.92941364308,291136.19638424541,293319.71785712731,295519.61574105581,297736.01285911369,299969.03295555705,302218.80070272379,304485.44170799427,306769.08252080425,309069.85063971026,311387.87451950816,313723.28357840452,316076.20820524252,318446.7797667819,320835.1306150328,323241.39409464551,325665.70455035544,328108.19733448309,330569.0088144918,333048.27638060052,335546.138453455,338062.73449185595]
[null,null,"Model Installed Stock","(units)",{"$f":"TRANSPOSE(Z335:Z388)","v":0},0,0,0,0,0,237946.7206623143,477678.04172959604,719207.34770488238,962548.12347498338,1207713.9550633603,1216771.8097263356,1225897.5982992831,1235091.8302865278,1244355.0190136768,1253687.6816562796,1263090.3392687016,1272563.5168132172,1282107.7431893165,1291723.5512632364,1301411.4778977109,1311172.0639819438,1321005.8544618087,1330913.3983702722,1340895.2488580495,1350951.9632244848,1361084.1029486684,1371292.2337207836,1381576.9254736896,1391938.7524147425,1402378.2930578534,1412896.1302557872,1423492.8512327056,1434169.0476169512,1444925.3154740785,1455762.2553401343,1466680.4722551855,1477680.5757970994,1488763.1801155778,1499928.9039664445,1511178.370746193,1522512.2085267897,1533931.0500907407,1545435.5329664212,1557026.2994636698,1568703.9967096474,1580469.2766849699,1592322.7962601073,1604265.2172320581,1616297.2063612987,1628419.4354090085,1640632.5811745762,1652937.3255333856,1665334.3554748865]
[]
[]
[null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"B 120 W - AC-DC, Basic Voltage 120 W Rep. Unit"}]
[null,null,"Segment","Initial Year"]
[null,null,"N/A",1987]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Shipment ","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,null,null,"Year"]
[null,null,{"$f":"C334-1","v":1981},{"$f":"IF(AND($C333-D$113>=$D$328,D$113,D$113 <=ROUND($AB$53,0)),OFFSET($Y335, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C333-U$113>=$D$328,U$113,U$113 <=ROUND($AB$53,0)),OFFSET($Y335, -U$113, 0), 0)","v":0},null,null,{"$f":"X334-1","v":1979},0,0,0,0,0,0]
[null,null,1982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($C334-U$113>=$D$328,U$113,U$113 <=ROUND($AB$53,0)),OFFSET($Y336, -U$113, 0), 0)","v":0},null,null,{"$f":"X335-1","v":1980},0,0,0,0,0,0]
[null,null,1983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"C333","v":1981},0,0,0,0,0,0]
[null,null,1984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1982,0,0,0,0,0,0]
[null,null,1985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1983,0,0,0,0,0,0]
[null,null,1986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1984,0,0,0,0,0,0]
[null,null,1987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1985,0,0,0,0,0,0]
[null,null,1988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237946.7206623143,null,null,1986,0,0,0,0,0,0]
[null,null,{"$f":"C342-1","v":1989},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237946.7206623143,239731.32106728174,null,null,1987,{"$f":"$Y$363/((1+$Z$53)^($X$363-X341))","v":237946.7206623143},{"$f":"Y341+SUM(D339:U339)","v":237946.7206623143},0,0,0,{"$f":"Y341","v":237946.7206623143}]
[null,null,1990,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237946.7206623143,239731.32106728174,241529.30597528635,null,null,1988,239731.32106728174,477678.04172959604,0,0,0,{"$f":"Y342","v":239731.32106728174}]
[null,null,1991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,237946.7206623143,239731.32106728174,241529.30597528635,243340.77577010103,null,null,1989,241529.30597528635,719207.34770488238,0,0,0,{"$f":"Y343","v":241529.30597528635}]
[null,null,1992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,239731.32106728174,241529.30597528635,243340.77577010103,245165.83158837678,null,null,{"$f":"C342","v":1990},243340.77577010103,{"$f":"Y344+SUM(D342:U342)","v":962548.12347498338},0,0,0,243340.77577010103]
[null,null,1993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,241529.30597528635,243340.77577010103,245165.83158837678,247004.57532528965,null,null,1991,245165.83158837678,1207713.9550633603,0,0,0,245165.83158837678]
[null,null,1994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,243340.77577010103,245165.83158837678,247004.57532528965,248857.10964022935,null,null,1992,247004.57532528965,1216771.8097263356,0,0,0,247004.57532528965]
[null,null,1995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,245165.83158837678,247004.57532528965,248857.10964022935,250723.53796253103,null,null,1993,248857.10964022935,1225897.5982992831,0,0,0,248857.10964022935]
[null,null,1996,{"$f":"IF(AND($C348-D$113>=$D$328,D$113,D$113 <=ROUND($AB$53,0)),OFFSET($Y350, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,247004.57532528965,248857.10964022935,250723.53796253103,252603.96449725007,null,null,1994,250723.53796253103,1235091.8302865278,0,0,0,250723.53796253103]
[null,null,1997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,248857.10964022935,250723.53796253103,252603.96449725007,254498.4942309795,null,null,1995,252603.96449725007,1244355.0190136768,0,0,0,252603.96449725007]
[null,null,1998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,250723.53796253103,252603.96449725007,254498.4942309795,256407.23293771184,null,null,1996,254498.4942309795,1253687.6816562796,0,0,0,254498.4942309795]
[null,null,1999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,252603.96449725007,254498.4942309795,256407.23293771184,258330.28718474469,null,null,1997,256407.23293771184,1263090.3392687016,0,0,0,256407.23293771184]
[null,null,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,254498.4942309795,256407.23293771184,258330.28718474469,260267.76433863034,null,null,1998,258330.28718474469,1272563.5168132172,0,0,0,258330.28718474469]
[null,null,2001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,256407.23293771184,258330.28718474469,260267.76433863034,262219.77257117012,null,null,1999,260267.76433863034,1282107.7431893165,0,0,0,260267.76433863034]
[null,null,2002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,258330.28718474469,260267.76433863034,262219.77257117012,264186.4208654539,null,null,2000,262219.77257117012,1291723.5512632364,0,0,0,262219.77257117012]
[null,null,2003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260267.76433863034,262219.77257117012,264186.4208654539,266167.81902194477,null,null,2001,264186.4208654539,1301411.4778977109,0,0,0,264186.4208654539]
[null,null,{"$f":"C357-1","v":2004},0,0,0,0,0,0,0,0,0,0,0,0,0,0,262219.77257117012,264186.4208654539,266167.81902194477,268164.07766460942,null,null,2002,266167.81902194477,1311172.0639819438,0,0,0,266167.81902194477]
[null,null,2005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,264186.4208654539,266167.81902194477,268164.07766460942,270175.30824709404,null,null,2003,268164.07766460942,1321005.8544618087,0,0,0,268164.07766460942]
[null,null,{"$f":"C357+1","v":2006},0,0,0,0,0,0,0,0,0,0,0,0,0,0,266167.81902194477,268164.07766460942,270175.30824709404,272201.62305894721,null,null,2004,270175.30824709404,1330913.3983702722,0,0,0,270175.30824709404]
[null,null,2007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,268164.07766460942,270175.30824709404,272201.62305894721,274243.13523188938,null,null,2005,272201.62305894721,1340895.2488580495,0,0,0,272201.62305894721]
[null,null,2008,0,0,0,0,0,0,0,0,0,0,0,0,0,0,270175.30824709404,272201.62305894721,274243.13523188938,276299.95874612854,null,null,2006,274243.13523188938,1350951.9632244848,0,0,0,274243.13523188938]
[null,null,2009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,272201.62305894721,274243.13523188938,276299.95874612854,278372.20843672456,null,null,2007,276299.95874612854,1361084.1029486684,0,0,0,276299.95874612854]
[null,null,2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,274243.13523188938,276299.95874612854,278372.20843672456,280460,null,null,2008,278372.20843672456,1371292.2337207836,0,0,0,278372.20843672456]
[null,null,2011,{"$f":"IF(AND($C363-D$113>=$D$328,D$113,D$113 <=ROUND($AB$53,0)),OFFSET($Y365, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,276299.95874612854,278372.20843672456,280460,282563.45,null,null,2009,{"$f":"$AA$53*$X$65","v":280460},1381576.9254736896,0,0,0,280460]
[null,null,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,278372.20843672456,280460,282563.45,284682.67587500007,null,null,2010,{"$f":"$Y$363*(1+$Z$53)^(X364-$X$363)","v":282563.45},1391938.7524147425,0,0,0,282563.45]
[null,null,2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,280460,282563.45,284682.67587500007,286817.79594406259,null,null,2011,284682.67587500007,1402378.2930578534,0,0,0,284682.67587500007]
[null,null,2014,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282563.45,284682.67587500007,286817.79594406259,288968.92941364308,null,null,2012,286817.79594406259,1412896.1302557872,0,0,0,286817.79594406259]
[null,null,2015,0,0,0,0,0,0,0,0,0,0,0,0,0,0,284682.67587500007,286817.79594406259,288968.92941364308,291136.19638424541,null,null,2013,288968.92941364308,1423492.8512327056,0,0,0,288968.92941364308]
[null,null,2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,286817.79594406259,288968.92941364308,291136.19638424541,293319.71785712731,null,null,2014,291136.19638424541,1434169.0476169512,0,0,0,291136.19638424541]
[null,null,2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,288968.92941364308,291136.19638424541,293319.71785712731,295519.61574105581,null,null,2015,293319.71785712731,1444925.3154740785,0,0,0,293319.71785712731]
[null,null,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,291136.19638424541,293319.71785712731,295519.61574105581,297736.01285911369,null,null,2016,295519.61574105581,1455762.2553401343,0,0,0,295519.61574105581]
[null,null,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,293319.71785712731,295519.61574105581,297736.01285911369,299969.03295555705,null,null,2017,297736.01285911369,1466680.4722551855,0,0,0,297736.01285911369]
[null,null,2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,295519.61574105581,297736.01285911369,299969.03295555705,302218.80070272379,null,null,2018,299969.03295555705,1477680.5757970994,0,0,0,299969.03295555705]
[null,null,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,297736.01285911369,299969.03295555705,302218.80070272379,304485.44170799427,null,null,2019,302218.80070272379,1488763.1801155778,0,0,0,302218.80070272379]
[null,null,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,299969.03295555705,302218.80070272379,304485.44170799427,306769.08252080425,null,null,2020,304485.44170799427,1499928.9039664445,0,0,0,304485.44170799427]
[null,null,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,302218.80070272379,304485.44170799427,306769.08252080425,309069.85063971026,null,null,2021,306769.08252080425,1511178.370746193,0,0,0,306769.08252080425]
[null,null,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,304485.44170799427,306769.08252080425,309069.85063971026,311387.87451950816,null,null,2022,309069.85063971026,1522512.2085267897,0,0,0,309069.85063971026]
[null,null,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,306769.08252080425,309069.85063971026,311387.87451950816,313723.28357840452,null,null,2023,311387.87451950816,1533931.0500907407,0,0,0,311387.87451950816]
[null,null,2026,{"$f":"IF(AND($C378-D$113>=$D$328,D$113,D$113 <=ROUND($AB$53,0)),OFFSET($Y380, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,309069.85063971026,311387.87451950816,313723.28357840452,316076.20820524252,null,null,2024,313723.28357840452,1545435.5329664212,0,0,0,313723.28357840452]
[null,null,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,311387.87451950816,313723.28357840452,316076.20820524252,318446.7797667819,null,null,2025,316076.20820524252,1557026.2994636698,0,0,0,316076.20820524252]
[null,null,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,313723.28357840452,316076.20820524252,318446.7797667819,320835.1306150328,null,null,2026,318446.7797667819,1568703.9967096474,0,0,0,318446.7797667819]
[null,null,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,316076.20820524252,318446.7797667819,320835.1306150328,323241.39409464551,null,null,2027,320835.1306150328,1580469.2766849699,0,0,0,320835.1306150328]
[null,null,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,318446.7797667819,320835.1306150328,323241.39409464551,325665.70455035544,null,null,2028,323241.39409464551,1592322.7962601073,0,0,0,323241.39409464551]
[null,null,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320835.1306150328,323241.39409464551,325665.70455035544,328108.19733448309,null,null,2029,325665.70455035544,1604265.2172320581,0,0,0,325665.70455035544]
[null,null,2032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,323241.39409464551,325665.70455035544,328108.19733448309,330569.0088144918,null,null,2030,328108.19733448309,1616297.2063612987,0,0,0,328108.19733448309]
[null,null,2033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325665.70455035544,328108.19733448309,330569.0088144918,333048.27638060052,null,null,2031,330569.0088144918,1628419.4354090085,0,0,0,330569.0088144918]
[null,null,2034,{"$f":"IF(AND($C386-D$113>=$D$328,D$113,D$113 <=ROUND($AB$53,0)),OFFSET($Y388, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,328108.19733448309,330569.0088144918,333048.27638060052,335546.138453455,null,null,2032,333048.27638060052,1640632.5811745762,0,0,0,333048.27638060052]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,335546.138453455,1652937.3255333856,0,0,0,335546.138453455]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C386","v":2034},338062.73449185595,{"$f":"Y388+SUM(D386:U386)","v":1665334.3554748865},0,0,0,338062.73449185595]
[]
[null,null,{"$f":"C400","v":"C - AC-DC, Low Voltage"}]
[]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Replacement Shipments","(units)",{"$f":"TRANSPOSE(AA409:AA462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments","(units)",{"$f":"TRANSPOSE(AD409:AD462)","v":0},0,0,0,0,0,1995316.4710166389,2010281.3445492643,2025358.4546333838,2040548.6430431346,2055852.7578659579,2071271.6535499531,2086806.1909515779,2102457.2373837144,2118225.6666640928,2134112.3591640741,2150118.2018578043,2166244.0883717383,2182490.9190345267,2198859.6009272859,2215351.0479342402,2231966.1807937473,2248705.9271497005,2265571.2216033237,2282563.0057653487,2299682.2283085892,2316929.8450209037,2334306.8188585606,2351814.12,2369452.7259000004,2387223.6213442506,2405127.7985043325,2423166.2569931154,2441340.0039205635,2459650.0539499684,2478097.4293545936,2496683.1600747528,2515408.2837753138,2534273.845903629,2553280.8997479063,2572430.5064960159,2591723.735294736,2611161.663309447,2630745.3757842686,2650475.9661026504,2670354.5358484201,2690382.194867284,2710560.0613287883,2730889.2617887547,2751370.9312521704,2772006.2132365624,2792796.2598358369,2813742.2317846054,2834845.2985229902]
[null,null,"Total Model Shipments","(units)",{"$f":"TRANSPOSE(AD409:AD462)","v":0},0,0,0,0,0,1995316.4710166389,2010281.3445492643,2025358.4546333838,2040548.6430431346,2055852.7578659579,2071271.6535499531,2086806.1909515779,2102457.2373837144,2118225.6666640928,2134112.3591640741,2150118.2018578043,2166244.0883717383,2182490.9190345267,2198859.6009272859,2215351.0479342402,2231966.1807937473,2248705.9271497005,2265571.2216033237,2282563.0057653487,2299682.2283085892,2316929.8450209037,2334306.8188585606,2351814.12,2369452.7259000004,2387223.6213442506,2405127.7985043325,2423166.2569931154,2441340.0039205635,2459650.0539499684,2478097.4293545936,2496683.1600747528,2515408.2837753138,2534273.845903629,2553280.8997479063,2572430.5064960159,2591723.735294736,2611161.663309447,2630745.3757842686,2650475.9661026504,2670354.5358484201,2690382.194867284,2710560.0613287883,2730889.2617887547,2751370.9312521704,2772006.2132365624,2792796.2598358369,2813742.2317846054,2834845.2985229902]
[null,null,"Model Installed Stock","(units)",{"$f":"TRANSPOSE(Z409:Z462)","v":0},0,0,0,0,0,1995316.4710166389,4005597.8155659032,6030956.2701992868,8071504.9132424211,10127357.67110838,10203312.853641693,10279837.700044008,10356936.482794337,10434613.506415296,10512873.107713412,10591719.656021263,10671157.553441424,10751191.235092238,10831825.16935543,10913063.858125595,10994911.837061537,11077373.675839501,11160453.978408296,11244157.383246358,11328488.563620709,11413452.227847865,11499053.119556725,11585296.017953403,11672185.738088055,11759727.131123714,11847925.084607145,11936784.5227417,12026310.406662263,12116507.73471223,12207381.542722574,12298936.904292993,12391178.931075193,12484112.773058258,12577743.618856195,12672076.695997618,12767117.2712176,12862870.650751736,12959342.180632373,13056537.246987117,13154461.276339522,13253119.73591207,13352518.13393141,13452662.019935898,13553556.985085417,13655208.662473559,13757622.727442114,13860804.897897929,13964760.934632167]
[]
[]
[null,null,{"$f":"'Product Classes'!H14&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H14,MODEL_PCS,0),0)","v":"C - AC-DC, Low Voltage"}]
[null,null,"Segment","Initial Year"]
[null,null,"N/A",1987]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Shipment ","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,null,null,"Year"]
[null,null,{"$f":"C408-1","v":1981},{"$f":"IF(AND($C407-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y409, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X408-1","v":1979},0,0,0,0,0,0]
[null,null,1982,{"$f":"IF(AND($C408-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y410, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X409-1","v":1980},0,0,0,0,0,0]
[null,null,1983,{"$f":"IF(AND($C409-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y411, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"C407","v":1981},0,0,0,0,0,0]
[null,null,1984,{"$f":"IF(AND($C410-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y412, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1982,0,0,0,0,0,0]
[null,null,1985,{"$f":"IF(AND($C411-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y413, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1983,0,0,0,0,0,0]
[null,null,1986,{"$f":"IF(AND($C412-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y414, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1984,0,0,0,0,0,0]
[null,null,1987,{"$f":"IF(AND($C413-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y415, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1985,0,0,0,0,0,0]
[null,null,1988,{"$f":"IF(AND($C414-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y416, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1995316.4710166389,null,null,1986,0,0,0,0,0,0]
[null,null,1989,{"$f":"IF(AND($C415-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y417, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1995316.4710166389,2010281.3445492643,null,null,1987,{"$f":"$Y$437/((1+$Z$54)^($X$437-X415))","v":1995316.4710166389},{"$f":"Y415+SUM(D413:U413)","v":1995316.4710166389},0,0,0,{"$f":"Y415","v":1995316.4710166389}]
[null,null,{"$f":"C417-1","v":1990},{"$f":"IF(AND($C416-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y418, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1995316.4710166389,2010281.3445492643,2025358.4546333838,null,null,1988,2010281.3445492643,4005597.8155659032,0,0,0,{"$f":"Y416","v":2010281.3445492643}]
[null,null,1991,{"$f":"IF(AND($C417-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y419, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1995316.4710166389,2010281.3445492643,2025358.4546333838,2040548.6430431346,null,null,1989,2025358.4546333838,6030956.2701992868,0,0,0,{"$f":"Y417","v":2025358.4546333838}]
[null,null,1992,{"$f":"IF(AND($C418-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y420, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2010281.3445492643,2025358.4546333838,2040548.6430431346,2055852.7578659579,null,null,{"$f":"C416","v":1990},2040548.6430431346,{"$f":"Y418+SUM(D416:U416)","v":8071504.9132424211},0,0,0,2040548.6430431346]
[null,null,1993,{"$f":"IF(AND($C419-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y421, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2025358.4546333838,2040548.6430431346,2055852.7578659579,2071271.6535499531,null,null,1991,2055852.7578659579,10127357.67110838,0,0,0,2055852.7578659579]
[null,null,1994,{"$f":"IF(AND($C420-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y422, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2040548.6430431346,2055852.7578659579,2071271.6535499531,2086806.1909515779,null,null,1992,2071271.6535499531,10203312.853641693,0,0,0,2071271.6535499531]
[null,null,1995,{"$f":"IF(AND($C421-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y423, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2055852.7578659579,2071271.6535499531,2086806.1909515779,2102457.2373837144,null,null,1993,2086806.1909515779,10279837.700044008,0,0,0,2086806.1909515779]
[null,null,1996,{"$f":"IF(AND($C422-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y424, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2071271.6535499531,2086806.1909515779,2102457.2373837144,2118225.6666640928,null,null,1994,2102457.2373837144,10356936.482794337,0,0,0,2102457.2373837144]
[null,null,1997,{"$f":"IF(AND($C423-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y425, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2086806.1909515779,2102457.2373837144,2118225.6666640928,2134112.3591640741,null,null,1995,2118225.6666640928,10434613.506415296,0,0,0,2118225.6666640928]
[null,null,1998,{"$f":"IF(AND($C424-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y426, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2102457.2373837144,2118225.6666640928,2134112.3591640741,2150118.2018578043,null,null,1996,2134112.3591640741,10512873.107713412,0,0,0,2134112.3591640741]
[null,null,1999,{"$f":"IF(AND($C425-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y427, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2118225.6666640928,2134112.3591640741,2150118.2018578043,2166244.0883717383,null,null,1997,2150118.2018578043,10591719.656021263,0,0,0,2150118.2018578043]
[null,null,2000,{"$f":"IF(AND($C426-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y428, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2134112.3591640741,2150118.2018578043,2166244.0883717383,2182490.9190345267,null,null,1998,2166244.0883717383,10671157.553441424,0,0,0,2166244.0883717383]
[null,null,2001,{"$f":"IF(AND($C427-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y429, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2150118.2018578043,2166244.0883717383,2182490.9190345267,2198859.6009272859,null,null,1999,2182490.9190345267,10751191.235092238,0,0,0,2182490.9190345267]
[null,null,2002,{"$f":"IF(AND($C428-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y430, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2166244.0883717383,2182490.9190345267,2198859.6009272859,2215351.0479342402,null,null,2000,2198859.6009272859,10831825.16935543,0,0,0,2198859.6009272859]
[null,null,2003,{"$f":"IF(AND($C429-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y431, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2182490.9190345267,2198859.6009272859,2215351.0479342402,2231966.1807937473,null,null,2001,2215351.0479342402,10913063.858125595,0,0,0,2215351.0479342402]
[null,null,{"$f":"C431-1","v":2004},{"$f":"IF(AND($C430-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y432, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2198859.6009272859,2215351.0479342402,2231966.1807937473,2248705.9271497005,null,null,2002,2231966.1807937473,10994911.837061537,0,0,0,2231966.1807937473]
[null,null,2005,{"$f":"IF(AND($C431-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y433, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2215351.0479342402,2231966.1807937473,2248705.9271497005,2265571.2216033237,null,null,2003,2248705.9271497005,11077373.675839501,0,0,0,2248705.9271497005]
[null,null,{"$f":"C431+1","v":2006},{"$f":"IF(AND($C432-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y434, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2231966.1807937473,2248705.9271497005,2265571.2216033237,2282563.0057653487,null,null,2004,2265571.2216033237,11160453.978408296,0,0,0,2265571.2216033237]
[null,null,2007,{"$f":"IF(AND($C433-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y435, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2248705.9271497005,2265571.2216033237,2282563.0057653487,2299682.2283085892,null,null,2005,2282563.0057653487,11244157.383246358,0,0,0,2282563.0057653487]
[null,null,2008,{"$f":"IF(AND($C434-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y436, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2265571.2216033237,2282563.0057653487,2299682.2283085892,2316929.8450209037,null,null,2006,2299682.2283085892,11328488.563620709,0,0,0,2299682.2283085892]
[null,null,2009,{"$f":"IF(AND($C435-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y437, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2282563.0057653487,2299682.2283085892,2316929.8450209037,2334306.8188585606,null,null,2007,2316929.8450209037,11413452.227847865,0,0,0,2316929.8450209037]
[null,null,2010,{"$f":"IF(AND($C436-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y438, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2299682.2283085892,2316929.8450209037,2334306.8188585606,2351814.12,null,null,2008,2334306.8188585606,11499053.119556725,0,0,0,2334306.8188585606]
[null,null,2011,{"$f":"IF(AND($C437-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y439, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2316929.8450209037,2334306.8188585606,2351814.12,2369452.7259000004,null,null,2009,{"$f":"$AA$54*$X$65","v":2351814.12},11585296.017953403,0,0,0,2351814.12]
[null,null,2012,{"$f":"IF(AND($C438-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y440, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2334306.8188585606,2351814.12,2369452.7259000004,2387223.6213442506,null,null,2010,{"$f":"$Y$437*(1+$Z$54)^(X438-$X$437)","v":2369452.7259000004},11672185.738088055,0,0,0,2369452.7259000004]
[null,null,2013,{"$f":"IF(AND($C439-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y441, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2351814.12,2369452.7259000004,2387223.6213442506,2405127.7985043325,null,null,2011,2387223.6213442506,11759727.131123714,0,0,0,2387223.6213442506]
[null,null,2014,{"$f":"IF(AND($C440-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y442, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2369452.7259000004,2387223.6213442506,2405127.7985043325,2423166.2569931154,null,null,2012,2405127.7985043325,11847925.084607145,0,0,0,2405127.7985043325]
[null,null,2015,{"$f":"IF(AND($C441-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y443, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2387223.6213442506,2405127.7985043325,2423166.2569931154,2441340.0039205635,null,null,2013,2423166.2569931154,11936784.5227417,0,0,0,2423166.2569931154]
[null,null,2016,{"$f":"IF(AND($C442-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y444, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2405127.7985043325,2423166.2569931154,2441340.0039205635,2459650.0539499684,null,null,2014,2441340.0039205635,12026310.406662263,0,0,0,2441340.0039205635]
[null,null,2017,{"$f":"IF(AND($C443-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y445, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2423166.2569931154,2441340.0039205635,2459650.0539499684,2478097.4293545936,null,null,2015,2459650.0539499684,12116507.73471223,0,0,0,2459650.0539499684]
[null,null,2018,{"$f":"IF(AND($C444-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y446, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2441340.0039205635,2459650.0539499684,2478097.4293545936,2496683.1600747528,null,null,2016,2478097.4293545936,12207381.542722574,0,0,0,2478097.4293545936]
[null,null,2019,{"$f":"IF(AND($C445-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y447, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2459650.0539499684,2478097.4293545936,2496683.1600747528,2515408.2837753138,null,null,2017,2496683.1600747528,12298936.904292993,0,0,0,2496683.1600747528]
[null,null,2020,{"$f":"IF(AND($C446-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y448, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2478097.4293545936,2496683.1600747528,2515408.2837753138,2534273.845903629,null,null,2018,2515408.2837753138,12391178.931075193,0,0,0,2515408.2837753138]
[null,null,2021,{"$f":"IF(AND($C447-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y449, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2496683.1600747528,2515408.2837753138,2534273.845903629,2553280.8997479063,null,null,2019,2534273.845903629,12484112.773058258,0,0,0,2534273.845903629]
[null,null,2022,{"$f":"IF(AND($C448-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y450, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2515408.2837753138,2534273.845903629,2553280.8997479063,2572430.5064960159,null,null,2020,2553280.8997479063,12577743.618856195,0,0,0,2553280.8997479063]
[null,null,2023,{"$f":"IF(AND($C449-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y451, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2534273.845903629,2553280.8997479063,2572430.5064960159,2591723.735294736,null,null,2021,2572430.5064960159,12672076.695997618,0,0,0,2572430.5064960159]
[null,null,2024,{"$f":"IF(AND($C450-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y452, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2553280.8997479063,2572430.5064960159,2591723.735294736,2611161.663309447,null,null,2022,2591723.735294736,12767117.2712176,0,0,0,2591723.735294736]
[null,null,2025,{"$f":"IF(AND($C451-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y453, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2572430.5064960159,2591723.735294736,2611161.663309447,2630745.3757842686,null,null,2023,2611161.663309447,12862870.650751736,0,0,0,2611161.663309447]
[null,null,2026,{"$f":"IF(AND($C452-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y454, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2591723.735294736,2611161.663309447,2630745.3757842686,2650475.9661026504,null,null,2024,2630745.3757842686,12959342.180632373,0,0,0,2630745.3757842686]
[null,null,2027,{"$f":"IF(AND($C453-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y455, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2611161.663309447,2630745.3757842686,2650475.9661026504,2670354.5358484201,null,null,2025,2650475.9661026504,13056537.246987117,0,0,0,2650475.9661026504]
[null,null,2028,{"$f":"IF(AND($C454-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y456, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2630745.3757842686,2650475.9661026504,2670354.5358484201,2690382.194867284,null,null,2026,2670354.5358484201,13154461.276339522,0,0,0,2670354.5358484201]
[null,null,2029,{"$f":"IF(AND($C455-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y457, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2650475.9661026504,2670354.5358484201,2690382.194867284,2710560.0613287883,null,null,2027,2690382.194867284,13253119.73591207,0,0,0,2690382.194867284]
[null,null,2030,{"$f":"IF(AND($C456-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y458, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2670354.5358484201,2690382.194867284,2710560.0613287883,2730889.2617887547,null,null,2028,2710560.0613287883,13352518.13393141,0,0,0,2710560.0613287883]
[null,null,2031,{"$f":"IF(AND($C457-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y459, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2690382.194867284,2710560.0613287883,2730889.2617887547,2751370.9312521704,null,null,2029,2730889.2617887547,13452662.019935898,0,0,0,2730889.2617887547]
[null,null,2032,{"$f":"IF(AND($C458-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y460, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2710560.0613287883,2730889.2617887547,2751370.9312521704,2772006.2132365624,null,null,2030,2751370.9312521704,13553556.985085417,0,0,0,2751370.9312521704]
[null,null,2033,{"$f":"IF(AND($C459-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y461, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2730889.2617887547,2751370.9312521704,2772006.2132365624,2792796.2598358369,null,null,2031,2772006.2132365624,13655208.662473559,0,0,0,2772006.2132365624]
[null,null,2034,{"$f":"IF(AND($C460-D$113>=$D$402,D$113,D$113 <=ROUND($AB$54,0)),OFFSET($Y462, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2751370.9312521704,2772006.2132365624,2792796.2598358369,2813742.2317846054,null,null,2032,2792796.2598358369,13757622.727442114,0,0,0,2792796.2598358369]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,2813742.2317846054,13860804.897897929,0,0,0,2813742.2317846054]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,2834845.2985229902,13964760.934632167,0,0,0,2834845.2985229902]
[null,null,{"$f":"C473","v":"D - AC-AC, Basic Voltage"}]
[]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Replacement Shipments","(units)",{"$f":"TRANSPOSE(AA482:AA535)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments","(units)",{"$f":"TRANSPOSE(AD482:AD535)","v":0},0,0,0,0,0,271295.50588188239,273330.22217599658,275380.19884231657,277445.55033363402,279526.39196113625,281622.83990084479,283735.01120010117,285863.02378410188,288006.99646248273,290167.04893595143,292343.30180297099,294535.87656649336,296744.89564074209,298970.48235804768,301212.76097573305,303471.85668305104,305747.89560817397,308041.00482523534,310351.31236142461,312678.9472041353,315024.03930816636,317386.71960297762,319767.12,322165.37340000004,324581.61370050005,327015.97580325382,329468.59562177828,331939.61008894158,334429.15716460871,336937.37584334332,339464.40616216842,342010.38920838467,344575.4671274476,347159.78313090355,349763.48150438536,352386.70761566819,355029.6079227858,357692.32998220675,360375.02245707327,363077.83512550138,365800.91888894269,368544.42578060972,371308.50897396437,374093.32279126911,376899.02271220373,379725.76538254524,382573.70862291433,385443.01143758622]
[null,null,"Total Model Shipments","(units)",{"$f":"TRANSPOSE(AD482:AD535)","v":0},0,0,0,0,0,271295.50588188239,273330.22217599658,275380.19884231657,277445.55033363402,279526.39196113625,281622.83990084479,283735.01120010117,285863.02378410188,288006.99646248273,290167.04893595143,292343.30180297099,294535.87656649336,296744.89564074209,298970.48235804768,301212.76097573305,303471.85668305104,305747.89560817397,308041.00482523534,310351.31236142461,312678.9472041353,315024.03930816636,317386.71960297762,319767.12,322165.37340000004,324581.61370050005,327015.97580325382,329468.59562177828,331939.61008894158,334429.15716460871,336937.37584334332,339464.40616216842,342010.38920838467,344575.4671274476,347159.78313090355,349763.48150438536,352386.70761566819,355029.6079227858,357692.32998220675,360375.02245707327,363077.83512550138,365800.91888894269,368544.42578060972,371308.50897396437,374093.32279126911,376899.02271220373,379725.76538254524,382573.70862291433,385443.01143758622]
[null,null,"Model Installed Stock","(units)",{"$f":"TRANSPOSE(Z482:Z535)","v":0},0,0,0,0,0,271295.50588188239,544625.72805787902,820005.92690019566,1097451.4772338297,1376977.8691949658,1658600.7090958105,1942335.7202959117,2228198.7440800136,2516205.7405424966,2806372.7894784482,2827420.5853995369,2848626.2397900335,2869990.9365884587,2891515.8686128724,2913202.237627469,2935051.2544096755,2957064.1388177485,2979242.1198588819,3001586.4357578238,3024098.3340260074,3046779.0715312026,3069629.9145676875,3092652.1389269447,3115847.0299688978,3139215.8826936646,3162760.0018138671,3186480.7018274711,3210379.3070911774,3234457.1518943617,3258715.5805335697,3283155.9473875714,3307779.6169929788,3332587.9641204267,3357582.37385133,3382764.2416552156,3408134.9734676294,3433695.9857686376,3459448.7056619017,3485394.5709543671,3511535.030236525,3537871.5429632994,3564405.5795355244,3591138.6213820414,3618072.1610424067,3645207.702250225,3672546.7600171021,3700090.8607172305,3727841.5421726098]
[]
[]
[null,null,{"$f":"'Product Classes'!H15&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H15,MODEL_PCS,0),0)","v":"D - AC-AC, Basic Voltage"}]
[null,null,"Segment","Initial Year"]
[null,null,"N/A",1987]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Shipment ","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,null,null,"Year"]
[null,null,{"$f":"C481-1","v":1981},{"$f":"IF(AND($C480-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y482, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X481-1","v":1979},0,0,0,0,0,0]
[null,null,1982,{"$f":"IF(AND($C481-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y483, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X482-1","v":1980},0,0,0,0,0,0]
[null,null,1983,{"$f":"IF(AND($C482-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y484, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"C480","v":1981},0,0,0,0,0,0]
[null,null,1984,{"$f":"IF(AND($C483-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y485, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1982,0,0,0,0,0,0]
[null,null,1985,{"$f":"IF(AND($C484-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y486, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1983,0,0,0,0,0,0]
[null,null,1986,{"$f":"IF(AND($C485-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y487, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1984,0,0,0,0,0,0]
[null,null,1987,{"$f":"IF(AND($C486-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y488, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1985,0,0,0,0,0,0]
[null,null,1988,{"$f":"IF(AND($C487-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y489, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,271295.50588188239,null,null,1986,0,0,0,0,0,0]
[null,null,{"$f":"C489-1","v":1989},{"$f":"IF(AND($C488-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y490, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,271295.50588188239,273330.22217599658,null,null,1987,{"$f":"$Y$510/((1+$Z$55)^($X$510-X488))","v":271295.50588188239},{"$f":"Y488+SUM(D486:U486)","v":271295.50588188239},0,0,0,{"$f":"Y488","v":271295.50588188239}]
[null,null,1990,{"$f":"IF(AND($C489-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y491, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,271295.50588188239,273330.22217599658,275380.19884231657,null,null,1988,273330.22217599658,544625.72805787902,0,0,0,{"$f":"Y489","v":273330.22217599658}]
[null,null,1991,{"$f":"IF(AND($C490-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y492, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,271295.50588188239,273330.22217599658,275380.19884231657,277445.55033363402,null,null,1989,275380.19884231657,820005.92690019566,0,0,0,{"$f":"Y490","v":275380.19884231657}]
[null,null,1992,{"$f":"IF(AND($C491-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y493, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,271295.50588188239,273330.22217599658,275380.19884231657,277445.55033363402,279526.39196113625,null,null,{"$f":"C489","v":1990},277445.55033363402,{"$f":"Y491+SUM(D489:U489)","v":1097451.4772338297},0,0,0,277445.55033363402]
[null,null,1993,{"$f":"IF(AND($C492-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y494, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,271295.50588188239,273330.22217599658,275380.19884231657,277445.55033363402,279526.39196113625,281622.83990084479,null,null,1991,279526.39196113625,1376977.8691949658,0,0,0,279526.39196113625]
[null,null,1994,{"$f":"IF(AND($C493-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y495, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,271295.50588188239,273330.22217599658,275380.19884231657,277445.55033363402,279526.39196113625,281622.83990084479,283735.01120010117,null,null,1992,281622.83990084479,1658600.7090958105,0,0,0,281622.83990084479]
[null,null,1995,{"$f":"IF(AND($C494-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y496, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,271295.50588188239,273330.22217599658,275380.19884231657,277445.55033363402,279526.39196113625,281622.83990084479,283735.01120010117,285863.02378410188,null,null,1993,283735.01120010117,1942335.7202959117,0,0,0,283735.01120010117]
[null,null,1996,{"$f":"IF(AND($C495-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y497, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,271295.50588188239,273330.22217599658,275380.19884231657,277445.55033363402,279526.39196113625,281622.83990084479,283735.01120010117,285863.02378410188,288006.99646248273,null,null,1994,285863.02378410188,2228198.7440800136,0,0,0,285863.02378410188]
[null,null,1997,{"$f":"IF(AND($C496-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y498, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,273330.22217599658,275380.19884231657,277445.55033363402,279526.39196113625,281622.83990084479,283735.01120010117,285863.02378410188,288006.99646248273,290167.04893595143,null,null,1995,288006.99646248273,2516205.7405424966,0,0,0,288006.99646248273]
[null,null,1998,{"$f":"IF(AND($C497-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y499, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,275380.19884231657,277445.55033363402,279526.39196113625,281622.83990084479,283735.01120010117,285863.02378410188,288006.99646248273,290167.04893595143,292343.30180297099,null,null,1996,290167.04893595143,2806372.7894784482,0,0,0,290167.04893595143]
[null,null,1999,{"$f":"IF(AND($C498-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y500, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,277445.55033363402,279526.39196113625,281622.83990084479,283735.01120010117,285863.02378410188,288006.99646248273,290167.04893595143,292343.30180297099,294535.87656649336,null,null,1997,292343.30180297099,2827420.5853995369,0,0,0,292343.30180297099]
[null,null,2000,{"$f":"IF(AND($C499-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y501, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,279526.39196113625,281622.83990084479,283735.01120010117,285863.02378410188,288006.99646248273,290167.04893595143,292343.30180297099,294535.87656649336,296744.89564074209,null,null,1998,294535.87656649336,2848626.2397900335,0,0,0,294535.87656649336]
[null,null,2001,{"$f":"IF(AND($C500-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y502, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,281622.83990084479,283735.01120010117,285863.02378410188,288006.99646248273,290167.04893595143,292343.30180297099,294535.87656649336,296744.89564074209,298970.48235804768,null,null,1999,296744.89564074209,2869990.9365884587,0,0,0,296744.89564074209]
[null,null,2002,{"$f":"IF(AND($C501-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y503, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,283735.01120010117,285863.02378410188,288006.99646248273,290167.04893595143,292343.30180297099,294535.87656649336,296744.89564074209,298970.48235804768,301212.76097573305,null,null,2000,298970.48235804768,2891515.8686128724,0,0,0,298970.48235804768]
[null,null,2003,{"$f":"IF(AND($C502-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y504, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,285863.02378410188,288006.99646248273,290167.04893595143,292343.30180297099,294535.87656649336,296744.89564074209,298970.48235804768,301212.76097573305,303471.85668305104,null,null,2001,301212.76097573305,2913202.237627469,0,0,0,301212.76097573305]
[null,null,{"$f":"C504-1","v":2004},{"$f":"IF(AND($C503-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y505, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,288006.99646248273,290167.04893595143,292343.30180297099,294535.87656649336,296744.89564074209,298970.48235804768,301212.76097573305,303471.85668305104,305747.89560817397,null,null,2002,303471.85668305104,2935051.2544096755,0,0,0,303471.85668305104]
[null,null,2005,{"$f":"IF(AND($C504-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y506, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,290167.04893595143,292343.30180297099,294535.87656649336,296744.89564074209,298970.48235804768,301212.76097573305,303471.85668305104,305747.89560817397,308041.00482523534,null,null,2003,305747.89560817397,2957064.1388177485,0,0,0,305747.89560817397]
[null,null,{"$f":"C504+1","v":2006},{"$f":"IF(AND($C505-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y507, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,292343.30180297099,294535.87656649336,296744.89564074209,298970.48235804768,301212.76097573305,303471.85668305104,305747.89560817397,308041.00482523534,310351.31236142461,null,null,2004,308041.00482523534,2979242.1198588819,0,0,0,308041.00482523534]
[null,null,2007,{"$f":"IF(AND($C506-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y508, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,294535.87656649336,296744.89564074209,298970.48235804768,301212.76097573305,303471.85668305104,305747.89560817397,308041.00482523534,310351.31236142461,312678.9472041353,null,null,2005,310351.31236142461,3001586.4357578238,0,0,0,310351.31236142461]
[null,null,2008,{"$f":"IF(AND($C507-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y509, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,296744.89564074209,298970.48235804768,301212.76097573305,303471.85668305104,305747.89560817397,308041.00482523534,310351.31236142461,312678.9472041353,315024.03930816636,null,null,2006,312678.9472041353,3024098.3340260074,0,0,0,312678.9472041353]
[null,null,2009,{"$f":"IF(AND($C508-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y510, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,298970.48235804768,301212.76097573305,303471.85668305104,305747.89560817397,308041.00482523534,310351.31236142461,312678.9472041353,315024.03930816636,317386.71960297762,null,null,2007,315024.03930816636,3046779.0715312026,0,0,0,315024.03930816636]
[null,null,2010,{"$f":"IF(AND($C509-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y511, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,301212.76097573305,303471.85668305104,305747.89560817397,308041.00482523534,310351.31236142461,312678.9472041353,315024.03930816636,317386.71960297762,319767.12,null,null,2008,317386.71960297762,3069629.9145676875,0,0,0,317386.71960297762]
[null,null,2011,{"$f":"IF(AND($C510-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y512, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,303471.85668305104,305747.89560817397,308041.00482523534,310351.31236142461,312678.9472041353,315024.03930816636,317386.71960297762,319767.12,322165.37340000004,null,null,2009,{"$f":"$AA$55*$X$65","v":319767.12},3092652.1389269447,0,0,0,319767.12]
[null,null,2012,{"$f":"IF(AND($C511-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y513, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,305747.89560817397,308041.00482523534,310351.31236142461,312678.9472041353,315024.03930816636,317386.71960297762,319767.12,322165.37340000004,324581.61370050005,null,null,2010,{"$f":"$Y$510*(1+$Z$55)^(X511-$X$510)","v":322165.37340000004},3115847.0299688978,0,0,0,322165.37340000004]
[null,null,2013,{"$f":"IF(AND($C512-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y514, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,308041.00482523534,310351.31236142461,312678.9472041353,315024.03930816636,317386.71960297762,319767.12,322165.37340000004,324581.61370050005,327015.97580325382,null,null,2011,324581.61370050005,3139215.8826936646,0,0,0,324581.61370050005]
[null,null,2014,{"$f":"IF(AND($C513-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y515, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,310351.31236142461,312678.9472041353,315024.03930816636,317386.71960297762,319767.12,322165.37340000004,324581.61370050005,327015.97580325382,329468.59562177828,null,null,2012,327015.97580325382,3162760.0018138671,0,0,0,327015.97580325382]
[null,null,2015,{"$f":"IF(AND($C514-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y516, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,312678.9472041353,315024.03930816636,317386.71960297762,319767.12,322165.37340000004,324581.61370050005,327015.97580325382,329468.59562177828,331939.61008894158,null,null,2013,329468.59562177828,3186480.7018274711,0,0,0,329468.59562177828]
[null,null,2016,{"$f":"IF(AND($C515-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y517, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,315024.03930816636,317386.71960297762,319767.12,322165.37340000004,324581.61370050005,327015.97580325382,329468.59562177828,331939.61008894158,334429.15716460871,null,null,2014,331939.61008894158,3210379.3070911774,0,0,0,331939.61008894158]
[null,null,2017,{"$f":"IF(AND($C516-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y518, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,317386.71960297762,319767.12,322165.37340000004,324581.61370050005,327015.97580325382,329468.59562177828,331939.61008894158,334429.15716460871,336937.37584334332,null,null,2015,334429.15716460871,3234457.1518943617,0,0,0,334429.15716460871]
[null,null,2018,{"$f":"IF(AND($C517-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y519, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,319767.12,322165.37340000004,324581.61370050005,327015.97580325382,329468.59562177828,331939.61008894158,334429.15716460871,336937.37584334332,339464.40616216842,null,null,2016,336937.37584334332,3258715.5805335697,0,0,0,336937.37584334332]
[null,null,2019,{"$f":"IF(AND($C518-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y520, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,322165.37340000004,324581.61370050005,327015.97580325382,329468.59562177828,331939.61008894158,334429.15716460871,336937.37584334332,339464.40616216842,342010.38920838467,null,null,2017,339464.40616216842,3283155.9473875714,0,0,0,339464.40616216842]
[null,null,2020,{"$f":"IF(AND($C519-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y521, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,324581.61370050005,327015.97580325382,329468.59562177828,331939.61008894158,334429.15716460871,336937.37584334332,339464.40616216842,342010.38920838467,344575.4671274476,null,null,2018,342010.38920838467,3307779.6169929788,0,0,0,342010.38920838467]
[null,null,2021,{"$f":"IF(AND($C520-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y522, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,327015.97580325382,329468.59562177828,331939.61008894158,334429.15716460871,336937.37584334332,339464.40616216842,342010.38920838467,344575.4671274476,347159.78313090355,null,null,2019,344575.4671274476,3332587.9641204267,0,0,0,344575.4671274476]
[null,null,2022,{"$f":"IF(AND($C521-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y523, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,329468.59562177828,331939.61008894158,334429.15716460871,336937.37584334332,339464.40616216842,342010.38920838467,344575.4671274476,347159.78313090355,349763.48150438536,null,null,2020,347159.78313090355,3357582.37385133,0,0,0,347159.78313090355]
[null,null,2023,{"$f":"IF(AND($C522-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y524, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,331939.61008894158,334429.15716460871,336937.37584334332,339464.40616216842,342010.38920838467,344575.4671274476,347159.78313090355,349763.48150438536,352386.70761566819,null,null,2021,349763.48150438536,3382764.2416552156,0,0,0,349763.48150438536]
[null,null,2024,{"$f":"IF(AND($C523-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y525, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,334429.15716460871,336937.37584334332,339464.40616216842,342010.38920838467,344575.4671274476,347159.78313090355,349763.48150438536,352386.70761566819,355029.6079227858,null,null,2022,352386.70761566819,3408134.9734676294,0,0,0,352386.70761566819]
[null,null,2025,{"$f":"IF(AND($C524-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y526, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,336937.37584334332,339464.40616216842,342010.38920838467,344575.4671274476,347159.78313090355,349763.48150438536,352386.70761566819,355029.6079227858,357692.32998220675,null,null,2023,355029.6079227858,3433695.9857686376,0,0,0,355029.6079227858]
[null,null,2026,{"$f":"IF(AND($C525-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y527, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,339464.40616216842,342010.38920838467,344575.4671274476,347159.78313090355,349763.48150438536,352386.70761566819,355029.6079227858,357692.32998220675,360375.02245707327,null,null,2024,357692.32998220675,3459448.7056619017,0,0,0,357692.32998220675]
[null,null,2027,{"$f":"IF(AND($C526-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y528, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,342010.38920838467,344575.4671274476,347159.78313090355,349763.48150438536,352386.70761566819,355029.6079227858,357692.32998220675,360375.02245707327,363077.83512550138,null,null,2025,360375.02245707327,3485394.5709543671,0,0,0,360375.02245707327]
[null,null,2028,{"$f":"IF(AND($C527-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y529, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,344575.4671274476,347159.78313090355,349763.48150438536,352386.70761566819,355029.6079227858,357692.32998220675,360375.02245707327,363077.83512550138,365800.91888894269,null,null,2026,363077.83512550138,3511535.030236525,0,0,0,363077.83512550138]
[null,null,2029,{"$f":"IF(AND($C528-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y530, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,347159.78313090355,349763.48150438536,352386.70761566819,355029.6079227858,357692.32998220675,360375.02245707327,363077.83512550138,365800.91888894269,368544.42578060972,null,null,2027,365800.91888894269,3537871.5429632994,0,0,0,365800.91888894269]
[null,null,2030,{"$f":"IF(AND($C529-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y531, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,349763.48150438536,352386.70761566819,355029.6079227858,357692.32998220675,360375.02245707327,363077.83512550138,365800.91888894269,368544.42578060972,371308.50897396437,null,null,2028,368544.42578060972,3564405.5795355244,0,0,0,368544.42578060972]
[null,null,2031,{"$f":"IF(AND($C530-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y532, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,352386.70761566819,355029.6079227858,357692.32998220675,360375.02245707327,363077.83512550138,365800.91888894269,368544.42578060972,371308.50897396437,374093.32279126911,null,null,2029,371308.50897396437,3591138.6213820414,0,0,0,371308.50897396437]
[null,null,2032,{"$f":"IF(AND($C531-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y533, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,355029.6079227858,357692.32998220675,360375.02245707327,363077.83512550138,365800.91888894269,368544.42578060972,371308.50897396437,374093.32279126911,376899.02271220373,null,null,2030,374093.32279126911,3618072.1610424067,0,0,0,374093.32279126911]
[null,null,2033,{"$f":"IF(AND($C532-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y534, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,357692.32998220675,360375.02245707327,363077.83512550138,365800.91888894269,368544.42578060972,371308.50897396437,374093.32279126911,376899.02271220373,379725.76538254524,null,null,2031,376899.02271220373,3645207.702250225,0,0,0,376899.02271220373]
[null,null,2034,{"$f":"IF(AND($C533-D$113>=$D$475,D$113,D$113 <=ROUND($AB$55,0)),OFFSET($Y535, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,360375.02245707327,363077.83512550138,365800.91888894269,368544.42578060972,371308.50897396437,374093.32279126911,376899.02271220373,379725.76538254524,382573.70862291433,null,null,2032,379725.76538254524,3672546.7600171021,0,0,0,379725.76538254524]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,382573.70862291433,3700090.8607172305,0,0,0,382573.70862291433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,385443.01143758622,3727841.5421726098,0,0,0,385443.01143758622]
[null,null,{"$f":"C546","v":"E - AC-AC, Low Voltage"}]
[]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Replacement Shipments","(units)",{"$f":"TRANSPOSE(AA555:AA608)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments","(units)",{"$f":"TRANSPOSE(AD555:AD608)","v":0},0,0,0,0,0,76357.430149070409,76930.11087518846,77507.08670675238,78088.389857053029,78674.052780980928,79264.108176838301,79858.588988164585,80457.528405575824,81060.959868617647,81668.917067632312,82281.433945639539,82898.54470023184,83520.283785483596,84146.685913874739,84777.786058228798,85413.619453665509,86054.221599568016,86699.628261564794,87349.875473526525,88004.999539577984,88665.037036124821,89330.024813895783,90000,90675,91355.062500000015,92040.225468750024,92730.527159765654,93426.006113463896,94126.701159314907,94832.651418009773,95543.89630364484,96260.475525922186,96982.429092366612,97709.797310559385,98442.620790388581,99180.940446316483,99924.797499663895,100674.23348091138,101429.29023201822,102190.00990875835,102956.43498307407,103728.60824544712,104506.57280728799,105290.37210334264,106080.04989411775,106875.65026832363,107677.21764533606,108484.79677767609]
[null,null,"Total Model Shipments","(units)",{"$f":"TRANSPOSE(AD555:AD608)","v":0},0,0,0,0,0,76357.430149070409,76930.11087518846,77507.08670675238,78088.389857053029,78674.052780980928,79264.108176838301,79858.588988164585,80457.528405575824,81060.959868617647,81668.917067632312,82281.433945639539,82898.54470023184,83520.283785483596,84146.685913874739,84777.786058228798,85413.619453665509,86054.221599568016,86699.628261564794,87349.875473526525,88004.999539577984,88665.037036124821,89330.024813895783,90000,90675,91355.062500000015,92040.225468750024,92730.527159765654,93426.006113463896,94126.701159314907,94832.651418009773,95543.89630364484,96260.475525922186,96982.429092366612,97709.797310559385,98442.620790388581,99180.940446316483,99924.797499663895,100674.23348091138,101429.29023201822,102190.00990875835,102956.43498307407,103728.60824544712,104506.57280728799,105290.37210334264,106080.04989411775,106875.65026832363,107677.21764533606,108484.79677767609]
[null,null,"Model Installed Stock","(units)",{"$f":"TRANSPOSE(Z555:Z608)","v":0},0,0,0,0,0,76357.430149070409,153287.54102425888,230794.62773101125,308883.01758806431,387557.07036904525,466821.17854588357,470322.33738497773,473849.75491536508,477403.6280772303,480984.15528780961,484591.53645246819,488225.97297586175,491887.66777318076,495576.82528147963,499293.65147109085,503038.35385712405,506811.1415110525,510612.22507238551,514441.81676042837,518300.1303861317,522187.38136402762,526103.78672425798,530049.56512468995,534024.93686312519,538030.12388959865,542065.34981877066,546130.83994241152,550226.82124197949,554353.52240129444,558511.17381930421,562700.00762294908,566920.25768012123,571172.15961272223,575455.95080981764,579771.87044089136,584120.15946919809,588501.06066521711,592914.81862020632,597361.67975985794,601841.89235805685,606355.70655074238,610903.37434987305,615485.14965749718,620101.28827992838,624752.04794202792,629437.68830159318,634158.47096385516,638914.6594960842]
[]
[]
[null,null,{"$f":"'Product Classes'!H16&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H16,MODEL_PCS,0),0)","v":"E - AC-AC, Low Voltage"}]
[null,null,"Segment","Initial Year"]
[null,null,"N/A",1987]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Shipment ","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,null,null,"Year"]
[null,null,{"$f":"C554-1","v":1981},{"$f":"IF(AND($C553-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y555, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X554-1","v":1979},0,0,0,0,0,0]
[null,null,1982,{"$f":"IF(AND($C554-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y556, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X555-1","v":1980},0,0,0,0,0,0]
[null,null,1983,{"$f":"IF(AND($C555-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y557, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"C553","v":1981},0,0,0,0,0,0]
[null,null,1984,{"$f":"IF(AND($C556-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y558, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1982,0,0,0,0,0,0]
[null,null,1985,{"$f":"IF(AND($C557-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y559, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1983,0,0,0,0,0,0]
[null,null,1986,{"$f":"IF(AND($C558-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y560, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1984,0,0,0,0,0,0]
[null,null,1987,{"$f":"IF(AND($C559-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y561, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1985,0,0,0,0,0,0]
[null,null,1988,{"$f":"IF(AND($C560-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y562, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76357.430149070409,null,null,1986,0,0,0,0,0,0]
[null,null,{"$f":"C562-1","v":1989},{"$f":"IF(AND($C561-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y563, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76357.430149070409,76930.11087518846,null,null,1987,{"$f":"$Y$583/((1+$Z$56)^($X$583-X561))","v":76357.430149070409},{"$f":"Y561+SUM(D559:U559)","v":76357.430149070409},0,0,0,{"$f":"Y561","v":76357.430149070409}]
[null,null,1990,{"$f":"IF(AND($C562-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y564, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,76357.430149070409,76930.11087518846,77507.08670675238,null,null,1988,76930.11087518846,153287.54102425888,0,0,0,{"$f":"Y562","v":76930.11087518846}]
[null,null,1991,{"$f":"IF(AND($C563-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y565, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,76357.430149070409,76930.11087518846,77507.08670675238,78088.389857053029,null,null,1989,77507.08670675238,230794.62773101125,0,0,0,{"$f":"Y563","v":77507.08670675238}]
[null,null,1992,{"$f":"IF(AND($C564-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y566, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,76357.430149070409,76930.11087518846,77507.08670675238,78088.389857053029,78674.052780980928,null,null,{"$f":"C562","v":1990},78088.389857053029,{"$f":"Y564+SUM(D562:U562)","v":308883.01758806431},0,0,0,78088.389857053029]
[null,null,1993,{"$f":"IF(AND($C565-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y567, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,76930.11087518846,77507.08670675238,78088.389857053029,78674.052780980928,79264.108176838301,null,null,1991,78674.052780980928,387557.07036904525,0,0,0,78674.052780980928]
[null,null,1994,{"$f":"IF(AND($C566-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y568, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,77507.08670675238,78088.389857053029,78674.052780980928,79264.108176838301,79858.588988164585,null,null,1992,79264.108176838301,466821.17854588357,0,0,0,79264.108176838301]
[null,null,1995,{"$f":"IF(AND($C567-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y569, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,78088.389857053029,78674.052780980928,79264.108176838301,79858.588988164585,80457.528405575824,null,null,1993,79858.588988164585,470322.33738497773,0,0,0,79858.588988164585]
[null,null,1996,{"$f":"IF(AND($C568-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y570, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,78674.052780980928,79264.108176838301,79858.588988164585,80457.528405575824,81060.959868617647,null,null,1994,80457.528405575824,473849.75491536508,0,0,0,80457.528405575824]
[null,null,1997,{"$f":"IF(AND($C569-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y571, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,79264.108176838301,79858.588988164585,80457.528405575824,81060.959868617647,81668.917067632312,null,null,1995,81060.959868617647,477403.6280772303,0,0,0,81060.959868617647]
[null,null,1998,{"$f":"IF(AND($C570-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y572, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,79858.588988164585,80457.528405575824,81060.959868617647,81668.917067632312,82281.433945639539,null,null,1996,81668.917067632312,480984.15528780961,0,0,0,81668.917067632312]
[null,null,1999,{"$f":"IF(AND($C571-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y573, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,80457.528405575824,81060.959868617647,81668.917067632312,82281.433945639539,82898.54470023184,null,null,1997,82281.433945639539,484591.53645246819,0,0,0,82281.433945639539]
[null,null,2000,{"$f":"IF(AND($C572-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y574, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,81060.959868617647,81668.917067632312,82281.433945639539,82898.54470023184,83520.283785483596,null,null,1998,82898.54470023184,488225.97297586175,0,0,0,82898.54470023184]
[null,null,2001,{"$f":"IF(AND($C573-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y575, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,81668.917067632312,82281.433945639539,82898.54470023184,83520.283785483596,84146.685913874739,null,null,1999,83520.283785483596,491887.66777318076,0,0,0,83520.283785483596]
[null,null,2002,{"$f":"IF(AND($C574-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y576, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,82281.433945639539,82898.54470023184,83520.283785483596,84146.685913874739,84777.786058228798,null,null,2000,84146.685913874739,495576.82528147963,0,0,0,84146.685913874739]
[null,null,2003,{"$f":"IF(AND($C575-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y577, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,82898.54470023184,83520.283785483596,84146.685913874739,84777.786058228798,85413.619453665509,null,null,2001,84777.786058228798,499293.65147109085,0,0,0,84777.786058228798]
[null,null,{"$f":"C577-1","v":2004},{"$f":"IF(AND($C576-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y578, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,83520.283785483596,84146.685913874739,84777.786058228798,85413.619453665509,86054.221599568016,null,null,2002,85413.619453665509,503038.35385712405,0,0,0,85413.619453665509]
[null,null,2005,{"$f":"IF(AND($C577-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y579, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,84146.685913874739,84777.786058228798,85413.619453665509,86054.221599568016,86699.628261564794,null,null,2003,86054.221599568016,506811.1415110525,0,0,0,86054.221599568016]
[null,null,{"$f":"C577+1","v":2006},{"$f":"IF(AND($C578-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y580, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,84777.786058228798,85413.619453665509,86054.221599568016,86699.628261564794,87349.875473526525,null,null,2004,86699.628261564794,510612.22507238551,0,0,0,86699.628261564794]
[null,null,2007,{"$f":"IF(AND($C579-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y581, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,85413.619453665509,86054.221599568016,86699.628261564794,87349.875473526525,88004.999539577984,null,null,2005,87349.875473526525,514441.81676042837,0,0,0,87349.875473526525]
[null,null,2008,{"$f":"IF(AND($C580-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y582, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,86054.221599568016,86699.628261564794,87349.875473526525,88004.999539577984,88665.037036124821,null,null,2006,88004.999539577984,518300.1303861317,0,0,0,88004.999539577984]
[null,null,2009,{"$f":"IF(AND($C581-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y583, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,86699.628261564794,87349.875473526525,88004.999539577984,88665.037036124821,89330.024813895783,null,null,2007,88665.037036124821,522187.38136402762,0,0,0,88665.037036124821]
[null,null,2010,{"$f":"IF(AND($C582-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y584, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,87349.875473526525,88004.999539577984,88665.037036124821,89330.024813895783,90000,null,null,2008,89330.024813895783,526103.78672425798,0,0,0,89330.024813895783]
[null,null,2011,{"$f":"IF(AND($C583-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y585, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,88004.999539577984,88665.037036124821,89330.024813895783,90000,90675,null,null,2009,{"$f":"$AA$56*$X$65","v":90000},530049.56512468995,0,0,0,90000]
[null,null,2012,{"$f":"IF(AND($C584-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y586, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,88665.037036124821,89330.024813895783,90000,90675,91355.062500000015,null,null,2010,{"$f":"$Y$583*(1+$Z$56)^(X584-$X$583)","v":90675},534024.93686312519,0,0,0,90675]
[null,null,2013,{"$f":"IF(AND($C585-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y587, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,89330.024813895783,90000,90675,91355.062500000015,92040.225468750024,null,null,2011,91355.062500000015,538030.12388959865,0,0,0,91355.062500000015]
[null,null,2014,{"$f":"IF(AND($C586-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y588, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,90000,90675,91355.062500000015,92040.225468750024,92730.527159765654,null,null,2012,92040.225468750024,542065.34981877066,0,0,0,92040.225468750024]
[null,null,2015,{"$f":"IF(AND($C587-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y589, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,90675,91355.062500000015,92040.225468750024,92730.527159765654,93426.006113463896,null,null,2013,92730.527159765654,546130.83994241152,0,0,0,92730.527159765654]
[null,null,2016,{"$f":"IF(AND($C588-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y590, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,91355.062500000015,92040.225468750024,92730.527159765654,93426.006113463896,94126.701159314907,null,null,2014,93426.006113463896,550226.82124197949,0,0,0,93426.006113463896]
[null,null,2017,{"$f":"IF(AND($C589-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y591, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,92040.225468750024,92730.527159765654,93426.006113463896,94126.701159314907,94832.651418009773,null,null,2015,94126.701159314907,554353.52240129444,0,0,0,94126.701159314907]
[null,null,2018,{"$f":"IF(AND($C590-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y592, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,92730.527159765654,93426.006113463896,94126.701159314907,94832.651418009773,95543.89630364484,null,null,2016,94832.651418009773,558511.17381930421,0,0,0,94832.651418009773]
[null,null,2019,{"$f":"IF(AND($C591-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y593, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,93426.006113463896,94126.701159314907,94832.651418009773,95543.89630364484,96260.475525922186,null,null,2017,95543.89630364484,562700.00762294908,0,0,0,95543.89630364484]
[null,null,2020,{"$f":"IF(AND($C592-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y594, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,94126.701159314907,94832.651418009773,95543.89630364484,96260.475525922186,96982.429092366612,null,null,2018,96260.475525922186,566920.25768012123,0,0,0,96260.475525922186]
[null,null,2021,{"$f":"IF(AND($C593-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y595, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,94832.651418009773,95543.89630364484,96260.475525922186,96982.429092366612,97709.797310559385,null,null,2019,96982.429092366612,571172.15961272223,0,0,0,96982.429092366612]
[null,null,2022,{"$f":"IF(AND($C594-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y596, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,95543.89630364484,96260.475525922186,96982.429092366612,97709.797310559385,98442.620790388581,null,null,2020,97709.797310559385,575455.95080981764,0,0,0,97709.797310559385]
[null,null,2023,{"$f":"IF(AND($C595-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y597, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,96260.475525922186,96982.429092366612,97709.797310559385,98442.620790388581,99180.940446316483,null,null,2021,98442.620790388581,579771.87044089136,0,0,0,98442.620790388581]
[null,null,2024,{"$f":"IF(AND($C596-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y598, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,96982.429092366612,97709.797310559385,98442.620790388581,99180.940446316483,99924.797499663895,null,null,2022,99180.940446316483,584120.15946919809,0,0,0,99180.940446316483]
[null,null,2025,{"$f":"IF(AND($C597-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y599, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,97709.797310559385,98442.620790388581,99180.940446316483,99924.797499663895,100674.23348091138,null,null,2023,99924.797499663895,588501.06066521711,0,0,0,99924.797499663895]
[null,null,2026,{"$f":"IF(AND($C598-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y600, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,98442.620790388581,99180.940446316483,99924.797499663895,100674.23348091138,101429.29023201822,null,null,2024,100674.23348091138,592914.81862020632,0,0,0,100674.23348091138]
[null,null,2027,{"$f":"IF(AND($C599-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y601, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,99180.940446316483,99924.797499663895,100674.23348091138,101429.29023201822,102190.00990875835,null,null,2025,101429.29023201822,597361.67975985794,0,0,0,101429.29023201822]
[null,null,2028,{"$f":"IF(AND($C600-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y602, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,99924.797499663895,100674.23348091138,101429.29023201822,102190.00990875835,102956.43498307407,null,null,2026,102190.00990875835,601841.89235805685,0,0,0,102190.00990875835]
[null,null,2029,{"$f":"IF(AND($C601-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y603, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,100674.23348091138,101429.29023201822,102190.00990875835,102956.43498307407,103728.60824544712,null,null,2027,102956.43498307407,606355.70655074238,0,0,0,102956.43498307407]
[null,null,2030,{"$f":"IF(AND($C602-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y604, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,101429.29023201822,102190.00990875835,102956.43498307407,103728.60824544712,104506.57280728799,null,null,2028,103728.60824544712,610903.37434987305,0,0,0,103728.60824544712]
[null,null,2031,{"$f":"IF(AND($C603-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y605, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,102190.00990875835,102956.43498307407,103728.60824544712,104506.57280728799,105290.37210334264,null,null,2029,104506.57280728799,615485.14965749718,0,0,0,104506.57280728799]
[null,null,2032,{"$f":"IF(AND($C604-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y606, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,102956.43498307407,103728.60824544712,104506.57280728799,105290.37210334264,106080.04989411775,null,null,2030,105290.37210334264,620101.28827992838,0,0,0,105290.37210334264]
[null,null,2033,{"$f":"IF(AND($C605-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y607, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,103728.60824544712,104506.57280728799,105290.37210334264,106080.04989411775,106875.65026832363,null,null,2031,106080.04989411775,624752.04794202792,0,0,0,106080.04989411775]
[null,null,2034,{"$f":"IF(AND($C606-D$113>=$D$548,D$113,D$113 <=ROUND($AB$56,0)),OFFSET($Y608, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,104506.57280728799,105290.37210334264,106080.04989411775,106875.65026832363,107677.21764533606,null,null,2032,106875.65026832363,629437.68830159318,0,0,0,106875.65026832363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,107677.21764533606,634158.47096385516,0,0,0,107677.21764533606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,108484.79677767609,638914.6594960842,0,0,0,108484.79677767609]
[null,null,{"$f":"C619","v":"X - Multiple-voltage EPSs"}]
[]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Replacement Shipments","(units)",{"$f":"TRANSPOSE(AA628:AA681)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments","(units)",{"$f":"TRANSPOSE(AD628:AD681)","v":0},0,0,0,0,0,260515.66932315726,262469.536843081,264438.05836940411,266421.34380717471,268419.50388572848,270432.65016487153,272460.89504110807,274504.35175391636,276563.13439207076,278637.35790001141,280727.13808426145,282832.59161989344,284953.8360570427,287090.98982747056,289244.17225117655,291413.50354306039,293599.10481963336,295801.09810578072,298019.60634157405,300254.75338913588,302506.66403955442,304775.46401985112,307061.28000000003,309364.23960000003,311684.47139700007,314022.10493247764,316377.27071947121,318750.10024986725,321140.72600174131,323549.28144675441,325975.90105760511,328420.72031553712,330883.87571790372,333365.50478578801,335865.7460716815,338384.73916721909,340922.62471097329,343479.54439630563,346055.6409792779,348651.05828662252,351265.94122377224,353900.43578295055,356554.68905132276,359228.84921920765,361923.0655883518,364637.48858026444,367372.26974461641,370127.56176770106]
[null,null,"Total Model Shipments","(units)",{"$f":"TRANSPOSE(AD628:AD681)","v":0},0,0,0,0,0,260515.66932315726,262469.536843081,264438.05836940411,266421.34380717471,268419.50388572848,270432.65016487153,272460.89504110807,274504.35175391636,276563.13439207076,278637.35790001141,280727.13808426145,282832.59161989344,284953.8360570427,287090.98982747056,289244.17225117655,291413.50354306039,293599.10481963336,295801.09810578072,298019.60634157405,300254.75338913588,302506.66403955442,304775.46401985112,307061.28000000003,309364.23960000003,311684.47139700007,314022.10493247764,316377.27071947121,318750.10024986725,321140.72600174131,323549.28144675441,325975.90105760511,328420.72031553712,330883.87571790372,333365.50478578801,335865.7460716815,338384.73916721909,340922.62471097329,343479.54439630563,346055.6409792779,348651.05828662252,351265.94122377224,353900.43578295055,356554.68905132276,359228.84921920765,361923.0655883518,364637.48858026444,367372.26974461641,370127.56176770106]
[null,null,"Model Installed Stock","(units)",{"$f":"TRANSPOSE(Z628:Z681)","v":0},0,0,0,0,0,260515.66932315726,522985.20616623829,787423.26453564246,1053844.6083428171,1322264.1122285456,1592696.7623934171,1604641.9881113679,1616676.8030222033,1628801.8790448699,1641017.8931377067,1653325.5273362396,1665725.4687912615,1678218.4098071961,1690805.0478807504,1703486.0857398561,1716262.231382905,1729134.1981182771,1742102.7046041645,1755168.4748886959,1768332.2384503612,1781594.7302387389,1794956.6907155297,1808418.8658958962,1821982.0073901154,1835646.8724455414,1849414.2239888834,1863284.8306688,1877259.4668988162,1891338.9129005575,1905523.954747312,1919815.384407917,1934213.9997909765,1948720.6047894091,1963336.0093253297,1978061.0293952697,1992896.4871157343,2007843.2107691029,2022902.0348498714,2038073.8001112456,2053359.3536120802,2068759.5487641706,2084275.2453799022,2099907.3097202517,2115656.6145431534,2131524.0391522273,2147510.4694458698,2163616.7979667136,2179843.9239514638]
[]
[]
[null,null,{"$f":"'Product Classes'!H17&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H17,MODEL_PCS,0),0)","v":"X - Multiple-voltage EPSs"}]
[null,null,"Segment","Initial Year"]
[null,null,"N/A",1987]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Shipment ","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,null,null,"Year"]
[null,null,{"$f":"C627-1","v":1981},{"$f":"IF(AND($C626-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y628, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X627-1","v":1979},0,0,0,0,0,0]
[null,null,1982,{"$f":"IF(AND($C627-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y629, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X628-1","v":1980},0,0,0,0,0,0]
[null,null,1983,{"$f":"IF(AND($C628-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y630, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"C626","v":1981},0,0,0,0,0,0]
[null,null,1984,{"$f":"IF(AND($C629-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y631, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1982,0,0,0,0,0,0]
[null,null,1985,{"$f":"IF(AND($C630-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y632, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1983,0,0,0,0,0,0]
[null,null,1986,{"$f":"IF(AND($C631-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y633, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1984,0,0,0,0,0,0]
[null,null,1987,{"$f":"IF(AND($C632-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y634, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1985,0,0,0,0,0,0]
[null,null,1988,{"$f":"IF(AND($C633-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y635, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260515.66932315726,null,null,1986,0,0,0,0,0,0]
[null,null,{"$f":"C635-1","v":1989},{"$f":"IF(AND($C634-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y636, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,260515.66932315726,262469.536843081,null,null,1987,{"$f":"$Y$656/((1+$Z$57)^($X$656-X634))","v":260515.66932315726},{"$f":"Y634+SUM(D632:U632)","v":260515.66932315726},0,0,0,{"$f":"Y634","v":260515.66932315726}]
[null,null,1990,{"$f":"IF(AND($C635-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y637, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,260515.66932315726,262469.536843081,264438.05836940411,null,null,1988,262469.536843081,522985.20616623829,0,0,0,{"$f":"Y635","v":262469.536843081}]
[null,null,1991,{"$f":"IF(AND($C636-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y638, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,260515.66932315726,262469.536843081,264438.05836940411,266421.34380717471,null,null,1989,264438.05836940411,787423.26453564246,0,0,0,{"$f":"Y636","v":264438.05836940411}]
[null,null,1992,{"$f":"IF(AND($C637-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y639, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,260515.66932315726,262469.536843081,264438.05836940411,266421.34380717471,268419.50388572848,null,null,{"$f":"C635","v":1990},266421.34380717471,{"$f":"Y637+SUM(D635:U635)","v":1053844.6083428171},0,0,0,266421.34380717471]
[null,null,1993,{"$f":"IF(AND($C638-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y640, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,262469.536843081,264438.05836940411,266421.34380717471,268419.50388572848,270432.65016487153,null,null,1991,268419.50388572848,1322264.1122285456,0,0,0,268419.50388572848]
[null,null,1994,{"$f":"IF(AND($C639-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y641, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,264438.05836940411,266421.34380717471,268419.50388572848,270432.65016487153,272460.89504110807,null,null,1992,270432.65016487153,1592696.7623934171,0,0,0,270432.65016487153]
[null,null,1995,{"$f":"IF(AND($C640-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y642, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,266421.34380717471,268419.50388572848,270432.65016487153,272460.89504110807,274504.35175391636,null,null,1993,272460.89504110807,1604641.9881113679,0,0,0,272460.89504110807]
[null,null,1996,{"$f":"IF(AND($C641-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y643, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,268419.50388572848,270432.65016487153,272460.89504110807,274504.35175391636,276563.13439207076,null,null,1994,274504.35175391636,1616676.8030222033,0,0,0,274504.35175391636]
[null,null,1997,{"$f":"IF(AND($C642-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y644, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,270432.65016487153,272460.89504110807,274504.35175391636,276563.13439207076,278637.35790001141,null,null,1995,276563.13439207076,1628801.8790448699,0,0,0,276563.13439207076]
[null,null,1998,{"$f":"IF(AND($C643-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y645, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,272460.89504110807,274504.35175391636,276563.13439207076,278637.35790001141,280727.13808426145,null,null,1996,278637.35790001141,1641017.8931377067,0,0,0,278637.35790001141]
[null,null,1999,{"$f":"IF(AND($C644-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y646, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,274504.35175391636,276563.13439207076,278637.35790001141,280727.13808426145,282832.59161989344,null,null,1997,280727.13808426145,1653325.5273362396,0,0,0,280727.13808426145]
[null,null,2000,{"$f":"IF(AND($C645-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y647, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,276563.13439207076,278637.35790001141,280727.13808426145,282832.59161989344,284953.8360570427,null,null,1998,282832.59161989344,1665725.4687912615,0,0,0,282832.59161989344]
[null,null,2001,{"$f":"IF(AND($C646-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y648, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,278637.35790001141,280727.13808426145,282832.59161989344,284953.8360570427,287090.98982747056,null,null,1999,284953.8360570427,1678218.4098071961,0,0,0,284953.8360570427]
[null,null,2002,{"$f":"IF(AND($C647-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y649, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,280727.13808426145,282832.59161989344,284953.8360570427,287090.98982747056,289244.17225117655,null,null,2000,287090.98982747056,1690805.0478807504,0,0,0,287090.98982747056]
[null,null,2003,{"$f":"IF(AND($C648-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y650, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,282832.59161989344,284953.8360570427,287090.98982747056,289244.17225117655,291413.50354306039,null,null,2001,289244.17225117655,1703486.0857398561,0,0,0,289244.17225117655]
[null,null,{"$f":"C650-1","v":2004},{"$f":"IF(AND($C649-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y651, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,284953.8360570427,287090.98982747056,289244.17225117655,291413.50354306039,293599.10481963336,null,null,2002,291413.50354306039,1716262.231382905,0,0,0,291413.50354306039]
[null,null,2005,{"$f":"IF(AND($C650-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y652, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,287090.98982747056,289244.17225117655,291413.50354306039,293599.10481963336,295801.09810578072,null,null,2003,293599.10481963336,1729134.1981182771,0,0,0,293599.10481963336]
[null,null,{"$f":"C650+1","v":2006},{"$f":"IF(AND($C651-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y653, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,289244.17225117655,291413.50354306039,293599.10481963336,295801.09810578072,298019.60634157405,null,null,2004,295801.09810578072,1742102.7046041645,0,0,0,295801.09810578072]
[null,null,2007,{"$f":"IF(AND($C652-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y654, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,291413.50354306039,293599.10481963336,295801.09810578072,298019.60634157405,300254.75338913588,null,null,2005,298019.60634157405,1755168.4748886959,0,0,0,298019.60634157405]
[null,null,2008,{"$f":"IF(AND($C653-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y655, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,293599.10481963336,295801.09810578072,298019.60634157405,300254.75338913588,302506.66403955442,null,null,2006,300254.75338913588,1768332.2384503612,0,0,0,300254.75338913588]
[null,null,2009,{"$f":"IF(AND($C654-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y656, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,295801.09810578072,298019.60634157405,300254.75338913588,302506.66403955442,304775.46401985112,null,null,2007,302506.66403955442,1781594.7302387389,0,0,0,302506.66403955442]
[null,null,2010,{"$f":"IF(AND($C655-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y657, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,298019.60634157405,300254.75338913588,302506.66403955442,304775.46401985112,307061.28000000003,null,null,2008,304775.46401985112,1794956.6907155297,0,0,0,304775.46401985112]
[null,null,2011,{"$f":"IF(AND($C656-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y658, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,300254.75338913588,302506.66403955442,304775.46401985112,307061.28000000003,309364.23960000003,null,null,2009,{"$f":"$AA$57*$X$65","v":307061.28000000003},1808418.8658958962,0,0,0,307061.28000000003]
[null,null,2012,{"$f":"IF(AND($C657-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y659, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,302506.66403955442,304775.46401985112,307061.28000000003,309364.23960000003,311684.47139700007,null,null,2010,{"$f":"$Y$656*(1+$Z$57)^(X657-$X$656)","v":309364.23960000003},1821982.0073901154,0,0,0,309364.23960000003]
[null,null,2013,{"$f":"IF(AND($C658-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y660, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,304775.46401985112,307061.28000000003,309364.23960000003,311684.47139700007,314022.10493247764,null,null,2011,311684.47139700007,1835646.8724455414,0,0,0,311684.47139700007]
[null,null,2014,{"$f":"IF(AND($C659-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y661, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,307061.28000000003,309364.23960000003,311684.47139700007,314022.10493247764,316377.27071947121,null,null,2012,314022.10493247764,1849414.2239888834,0,0,0,314022.10493247764]
[null,null,2015,{"$f":"IF(AND($C660-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y662, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,309364.23960000003,311684.47139700007,314022.10493247764,316377.27071947121,318750.10024986725,null,null,2013,316377.27071947121,1863284.8306688,0,0,0,316377.27071947121]
[null,null,2016,{"$f":"IF(AND($C661-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y663, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,311684.47139700007,314022.10493247764,316377.27071947121,318750.10024986725,321140.72600174131,null,null,2014,318750.10024986725,1877259.4668988162,0,0,0,318750.10024986725]
[null,null,2017,{"$f":"IF(AND($C662-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y664, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,314022.10493247764,316377.27071947121,318750.10024986725,321140.72600174131,323549.28144675441,null,null,2015,321140.72600174131,1891338.9129005575,0,0,0,321140.72600174131]
[null,null,2018,{"$f":"IF(AND($C663-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y665, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,316377.27071947121,318750.10024986725,321140.72600174131,323549.28144675441,325975.90105760511,null,null,2016,323549.28144675441,1905523.954747312,0,0,0,323549.28144675441]
[null,null,2019,{"$f":"IF(AND($C664-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y666, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,318750.10024986725,321140.72600174131,323549.28144675441,325975.90105760511,328420.72031553712,null,null,2017,325975.90105760511,1919815.384407917,0,0,0,325975.90105760511]
[null,null,2020,{"$f":"IF(AND($C665-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y667, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,321140.72600174131,323549.28144675441,325975.90105760511,328420.72031553712,330883.87571790372,null,null,2018,328420.72031553712,1934213.9997909765,0,0,0,328420.72031553712]
[null,null,2021,{"$f":"IF(AND($C666-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y668, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,323549.28144675441,325975.90105760511,328420.72031553712,330883.87571790372,333365.50478578801,null,null,2019,330883.87571790372,1948720.6047894091,0,0,0,330883.87571790372]
[null,null,2022,{"$f":"IF(AND($C667-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y669, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,325975.90105760511,328420.72031553712,330883.87571790372,333365.50478578801,335865.7460716815,null,null,2020,333365.50478578801,1963336.0093253297,0,0,0,333365.50478578801]
[null,null,2023,{"$f":"IF(AND($C668-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y670, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,328420.72031553712,330883.87571790372,333365.50478578801,335865.7460716815,338384.73916721909,null,null,2021,335865.7460716815,1978061.0293952697,0,0,0,335865.7460716815]
[null,null,2024,{"$f":"IF(AND($C669-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y671, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,330883.87571790372,333365.50478578801,335865.7460716815,338384.73916721909,340922.62471097329,null,null,2022,338384.73916721909,1992896.4871157343,0,0,0,338384.73916721909]
[null,null,2025,{"$f":"IF(AND($C670-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y672, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,333365.50478578801,335865.7460716815,338384.73916721909,340922.62471097329,343479.54439630563,null,null,2023,340922.62471097329,2007843.2107691029,0,0,0,340922.62471097329]
[null,null,2026,{"$f":"IF(AND($C671-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y673, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,335865.7460716815,338384.73916721909,340922.62471097329,343479.54439630563,346055.6409792779,null,null,2024,343479.54439630563,2022902.0348498714,0,0,0,343479.54439630563]
[null,null,2027,{"$f":"IF(AND($C672-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y674, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,338384.73916721909,340922.62471097329,343479.54439630563,346055.6409792779,348651.05828662252,null,null,2025,346055.6409792779,2038073.8001112456,0,0,0,346055.6409792779]
[null,null,2028,{"$f":"IF(AND($C673-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y675, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,340922.62471097329,343479.54439630563,346055.6409792779,348651.05828662252,351265.94122377224,null,null,2026,348651.05828662252,2053359.3536120802,0,0,0,348651.05828662252]
[null,null,2029,{"$f":"IF(AND($C674-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y676, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,343479.54439630563,346055.6409792779,348651.05828662252,351265.94122377224,353900.43578295055,null,null,2027,351265.94122377224,2068759.5487641706,0,0,0,351265.94122377224]
[null,null,2030,{"$f":"IF(AND($C675-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y677, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,346055.6409792779,348651.05828662252,351265.94122377224,353900.43578295055,356554.68905132276,null,null,2028,353900.43578295055,2084275.2453799022,0,0,0,353900.43578295055]
[null,null,2031,{"$f":"IF(AND($C676-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y678, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,348651.05828662252,351265.94122377224,353900.43578295055,356554.68905132276,359228.84921920765,null,null,2029,356554.68905132276,2099907.3097202517,0,0,0,356554.68905132276]
[null,null,2032,{"$f":"IF(AND($C677-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y679, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,351265.94122377224,353900.43578295055,356554.68905132276,359228.84921920765,361923.0655883518,null,null,2030,359228.84921920765,2115656.6145431534,0,0,0,359228.84921920765]
[null,null,2033,{"$f":"IF(AND($C678-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y680, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,353900.43578295055,356554.68905132276,359228.84921920765,361923.0655883518,364637.48858026444,null,null,2031,361923.0655883518,2131524.0391522273,0,0,0,361923.0655883518]
[null,null,2034,{"$f":"IF(AND($C679-D$113>=$D$621,D$113,D$113 <=ROUND($AB$57,0)),OFFSET($Y681, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,356554.68905132276,359228.84921920765,361923.0655883518,364637.48858026444,367372.26974461641,null,null,2032,364637.48858026444,2147510.4694458698,0,0,0,364637.48858026444]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,367372.26974461641,2163616.7979667136,0,0,0,367372.26974461641]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,370127.56176770106,2179843.9239514638,0,0,0,370127.56176770106]
[null,null,{"$f":"C692","v":"H - High Power EPSs"}]
[]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
[null,null,"Replacement Shipments","(units)",{"$f":"TRANSPOSE(AA701:AA754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments","(units)",{"$f":"TRANSPOSE(AD701:AD754)","v":0},0,0,0,0,0,101.80990686542722,102.57348116691794,103.34278227566983,104.11785314273737,104.8987370413079,105.68547756911774,106.47811865088612,107.27670454076775,108.08127982482353,108.89188942350974,109.70857859418605,110.53139293364246,111.36037838064479,112.19558121849965,113.0370480776384,113.88482593822069,114.73896213275735,115.59950434875306,116.4665006313687,117.33999938610398,118.22004938149976,119.10669975186103,120,120.9,121.80675000000002,122.72030062500004,123.64070287968755,124.5680081512852,125.50226821241986,126.44353522401303,127.39186173819313,128.34730070122959,129.30990545648882,130.27972974741252,131.25682772051812,132.241253928422,133.23306333288519,134.23231130788184,135.23905364269095,136.25334654501114,137.27524664409876,138.30481099392949,139.34209707638399,140.38716280445686,141.44006652549032,142.5008670244315,143.56962352711474,144.64639570356812]
[null,null,"Total Model Shipments","(units)",{"$f":"TRANSPOSE(AD701:AD754)","v":0},0,0,0,0,0,101.80990686542722,102.57348116691794,103.34278227566983,104.11785314273737,104.8987370413079,105.68547756911774,106.47811865088612,107.27670454076775,108.08127982482353,108.89188942350974,109.70857859418605,110.53139293364246,111.36037838064479,112.19558121849965,113.0370480776384,113.88482593822069,114.73896213275735,115.59950434875306,116.4665006313687,117.33999938610398,118.22004938149976,119.10669975186103,120,120.9,121.80675000000002,122.72030062500004,123.64070287968755,124.5680081512852,125.50226821241986,126.44353522401303,127.39186173819313,128.34730070122959,129.30990545648882,130.27972974741252,131.25682772051812,132.241253928422,133.23306333288519,134.23231130788184,135.23905364269095,136.25334654501114,137.27524664409876,138.30481099392949,139.34209707638399,140.38716280445686,141.44006652549032,142.5008670244315,143.56962352711474,144.64639570356812]
[null,null,"Model Installed Stock","(units)",{"$f":"TRANSPOSE(Z701:Z754)","v":0},0,0,0,0,0,101.80990686542722,204.38338803234518,307.72617030801501,411.84402345075239,516.74276049206026,622.42823806117804,728.90635671206417,836.18306125283198,944.26434107765544,1053.1562305011653,1162.8648090953513,1171.5862951635663,1180.3731923772932,1189.2259913201231,1198.1451862550241,1207.131275151937,1216.1847597155763,1225.3061454134433,1234.4959415040446,1243.7546610653249,1253.0828210233151,1262.48094218099,1271.9495492473475,1281.4891708667028,1291.1003396482031,1300.7835921955646,1310.5394691370313,1320.3685151555592,1330.2712790192263,1340.2483136118706,1350.3001759639596,1360.4274272836892,1370.6306329883173,1380.9103627357299,1391.267190456248,1401.7016943846697,1412.2144570925552,1422.8060655207496,1433.4771110121551,1444.2281893447466,1455.059900764832,1465.9728500205688,1476.967646395723,1488.0449037436908,1499.2052405217685,1510.4492798256822,1521.7776494243747,1533.1909817950575]
[]
[]
[null,null,{"$f":"'Product Classes'!H18&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H18,MODEL_PCS,0),0)","v":"H - High Power EPSs"}]
[null,null,"Segment","Initial Year"]
[null,null,"N/A",1987]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"New Shipment ","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,null,null,"Year"]
[null,null,{"$f":"C700-1","v":1981},{"$f":"IF(AND($C699-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y701, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X700-1","v":1979},0,0,0,0,0,0]
[null,null,1982,{"$f":"IF(AND($C700-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y702, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"X701-1","v":1980},0,0,0,0,0,0]
[null,null,1983,{"$f":"IF(AND($C701-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y703, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"C699","v":1981},0,0,0,0,0,0]
[null,null,1984,{"$f":"IF(AND($C702-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y704, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1982,0,0,0,0,0,0]
[null,null,1985,{"$f":"IF(AND($C703-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y705, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1983,0,0,0,0,0,0]
[null,null,1986,{"$f":"IF(AND($C704-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y706, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1984,0,0,0,0,0,0]
[null,null,1987,{"$f":"IF(AND($C705-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y707, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1985,0,0,0,0,0,0]
[null,null,1988,{"$f":"IF(AND($C706-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y708, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.80990686542722,null,null,1986,0,0,0,0,0,0]
[null,null,{"$f":"C708-1","v":1989},{"$f":"IF(AND($C707-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y709, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.80990686542722,102.57348116691794,null,null,1987,{"$f":"$Y$729/((1+$Z$58)^($X$729-X707))","v":101.80990686542722},{"$f":"Y707+SUM(D705:U705)","v":101.80990686542722},0,0,0,{"$f":"Y707","v":101.80990686542722}]
[null,null,1990,{"$f":"IF(AND($C708-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y710, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,101.80990686542722,102.57348116691794,103.34278227566983,null,null,1988,102.57348116691794,204.38338803234518,0,0,0,{"$f":"Y708","v":102.57348116691794}]
[null,null,1991,{"$f":"IF(AND($C709-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y711, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,101.80990686542722,102.57348116691794,103.34278227566983,104.11785314273737,null,null,1989,103.34278227566983,307.72617030801501,0,0,0,{"$f":"Y709","v":103.34278227566983}]
[null,null,1992,{"$f":"IF(AND($C710-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y712, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,101.80990686542722,102.57348116691794,103.34278227566983,104.11785314273737,104.8987370413079,null,null,{"$f":"C708","v":1990},104.11785314273737,{"$f":"Y710+SUM(D708:U708)","v":411.84402345075239},0,0,0,104.11785314273737]
[null,null,1993,{"$f":"IF(AND($C711-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y713, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,101.80990686542722,102.57348116691794,103.34278227566983,104.11785314273737,104.8987370413079,105.68547756911774,null,null,1991,104.8987370413079,516.74276049206026,0,0,0,104.8987370413079]
[null,null,1994,{"$f":"IF(AND($C712-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y714, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,0,101.80990686542722,102.57348116691794,103.34278227566983,104.11785314273737,104.8987370413079,105.68547756911774,106.47811865088612,null,null,1992,105.68547756911774,622.42823806117804,0,0,0,105.68547756911774]
[null,null,1995,{"$f":"IF(AND($C713-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y715, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,0,101.80990686542722,102.57348116691794,103.34278227566983,104.11785314273737,104.8987370413079,105.68547756911774,106.47811865088612,107.27670454076775,null,null,1993,106.47811865088612,728.90635671206417,0,0,0,106.47811865088612]
[null,null,1996,{"$f":"IF(AND($C714-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y716, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,0,101.80990686542722,102.57348116691794,103.34278227566983,104.11785314273737,104.8987370413079,105.68547756911774,106.47811865088612,107.27670454076775,108.08127982482353,null,null,1994,107.27670454076775,836.18306125283198,0,0,0,107.27670454076775]
[null,null,1997,{"$f":"IF(AND($C715-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y717, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,101.80990686542722,102.57348116691794,103.34278227566983,104.11785314273737,104.8987370413079,105.68547756911774,106.47811865088612,107.27670454076775,108.08127982482353,108.89188942350974,null,null,1995,108.08127982482353,944.26434107765544,0,0,0,108.08127982482353]
[null,null,1998,{"$f":"IF(AND($C716-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y718, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,102.57348116691794,103.34278227566983,104.11785314273737,104.8987370413079,105.68547756911774,106.47811865088612,107.27670454076775,108.08127982482353,108.89188942350974,109.70857859418605,null,null,1996,108.89188942350974,1053.1562305011653,0,0,0,108.89188942350974]
[null,null,1999,{"$f":"IF(AND($C717-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y719, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,103.34278227566983,104.11785314273737,104.8987370413079,105.68547756911774,106.47811865088612,107.27670454076775,108.08127982482353,108.89188942350974,109.70857859418605,110.53139293364246,null,null,1997,109.70857859418605,1162.8648090953513,0,0,0,109.70857859418605]
[null,null,2000,{"$f":"IF(AND($C718-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y720, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,104.11785314273737,104.8987370413079,105.68547756911774,106.47811865088612,107.27670454076775,108.08127982482353,108.89188942350974,109.70857859418605,110.53139293364246,111.36037838064479,null,null,1998,110.53139293364246,1171.5862951635663,0,0,0,110.53139293364246]
[null,null,2001,{"$f":"IF(AND($C719-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y721, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,104.8987370413079,105.68547756911774,106.47811865088612,107.27670454076775,108.08127982482353,108.89188942350974,109.70857859418605,110.53139293364246,111.36037838064479,112.19558121849965,null,null,1999,111.36037838064479,1180.3731923772932,0,0,0,111.36037838064479]
[null,null,2002,{"$f":"IF(AND($C720-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y722, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,105.68547756911774,106.47811865088612,107.27670454076775,108.08127982482353,108.89188942350974,109.70857859418605,110.53139293364246,111.36037838064479,112.19558121849965,113.0370480776384,null,null,2000,112.19558121849965,1189.2259913201231,0,0,0,112.19558121849965]
[null,null,2003,{"$f":"IF(AND($C721-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y723, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,106.47811865088612,107.27670454076775,108.08127982482353,108.89188942350974,109.70857859418605,110.53139293364246,111.36037838064479,112.19558121849965,113.0370480776384,113.88482593822069,null,null,2001,113.0370480776384,1198.1451862550241,0,0,0,113.0370480776384]
[null,null,{"$f":"C723-1","v":2004},{"$f":"IF(AND($C722-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y724, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,107.27670454076775,108.08127982482353,108.89188942350974,109.70857859418605,110.53139293364246,111.36037838064479,112.19558121849965,113.0370480776384,113.88482593822069,114.73896213275735,null,null,2002,113.88482593822069,1207.131275151937,0,0,0,113.88482593822069]
[null,null,2005,{"$f":"IF(AND($C723-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y725, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,108.08127982482353,108.89188942350974,109.70857859418605,110.53139293364246,111.36037838064479,112.19558121849965,113.0370480776384,113.88482593822069,114.73896213275735,115.59950434875306,null,null,2003,114.73896213275735,1216.1847597155763,0,0,0,114.73896213275735]
[null,null,{"$f":"C723+1","v":2006},{"$f":"IF(AND($C724-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y726, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,108.89188942350974,109.70857859418605,110.53139293364246,111.36037838064479,112.19558121849965,113.0370480776384,113.88482593822069,114.73896213275735,115.59950434875306,116.4665006313687,null,null,2004,115.59950434875306,1225.3061454134433,0,0,0,115.59950434875306]
[null,null,2007,{"$f":"IF(AND($C725-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y727, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,109.70857859418605,110.53139293364246,111.36037838064479,112.19558121849965,113.0370480776384,113.88482593822069,114.73896213275735,115.59950434875306,116.4665006313687,117.33999938610398,null,null,2005,116.4665006313687,1234.4959415040446,0,0,0,116.4665006313687]
[null,null,2008,{"$f":"IF(AND($C726-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y728, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,110.53139293364246,111.36037838064479,112.19558121849965,113.0370480776384,113.88482593822069,114.73896213275735,115.59950434875306,116.4665006313687,117.33999938610398,118.22004938149976,null,null,2006,117.33999938610398,1243.7546610653249,0,0,0,117.33999938610398]
[null,null,2009,{"$f":"IF(AND($C727-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y729, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,111.36037838064479,112.19558121849965,113.0370480776384,113.88482593822069,114.73896213275735,115.59950434875306,116.4665006313687,117.33999938610398,118.22004938149976,119.10669975186103,null,null,2007,118.22004938149976,1253.0828210233151,0,0,0,118.22004938149976]
[null,null,2010,{"$f":"IF(AND($C728-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y730, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,112.19558121849965,113.0370480776384,113.88482593822069,114.73896213275735,115.59950434875306,116.4665006313687,117.33999938610398,118.22004938149976,119.10669975186103,120,null,null,2008,119.10669975186103,1262.48094218099,0,0,0,119.10669975186103]
[null,null,2011,{"$f":"IF(AND($C729-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y731, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,113.0370480776384,113.88482593822069,114.73896213275735,115.59950434875306,116.4665006313687,117.33999938610398,118.22004938149976,119.10669975186103,120,120.9,null,null,2009,{"$f":"$AA$58*$X$65","v":120},1271.9495492473475,0,0,0,120]
[null,null,2012,{"$f":"IF(AND($C730-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y732, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,113.88482593822069,114.73896213275735,115.59950434875306,116.4665006313687,117.33999938610398,118.22004938149976,119.10669975186103,120,120.9,121.80675000000002,null,null,2010,{"$f":"$Y$729*(1+$Z$58)^(X730-$X$729)","v":120.9},1281.4891708667028,0,0,0,120.9]
[null,null,2013,{"$f":"IF(AND($C731-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y733, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,114.73896213275735,115.59950434875306,116.4665006313687,117.33999938610398,118.22004938149976,119.10669975186103,120,120.9,121.80675000000002,122.72030062500004,null,null,2011,121.80675000000002,1291.1003396482031,0,0,0,121.80675000000002]
[null,null,2014,{"$f":"IF(AND($C732-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y734, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,115.59950434875306,116.4665006313687,117.33999938610398,118.22004938149976,119.10669975186103,120,120.9,121.80675000000002,122.72030062500004,123.64070287968755,null,null,2012,122.72030062500004,1300.7835921955646,0,0,0,122.72030062500004]
[null,null,2015,{"$f":"IF(AND($C733-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y735, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,116.4665006313687,117.33999938610398,118.22004938149976,119.10669975186103,120,120.9,121.80675000000002,122.72030062500004,123.64070287968755,124.5680081512852,null,null,2013,123.64070287968755,1310.5394691370313,0,0,0,123.64070287968755]
[null,null,2016,{"$f":"IF(AND($C734-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y736, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,117.33999938610398,118.22004938149976,119.10669975186103,120,120.9,121.80675000000002,122.72030062500004,123.64070287968755,124.5680081512852,125.50226821241986,null,null,2014,124.5680081512852,1320.3685151555592,0,0,0,124.5680081512852]
[null,null,2017,{"$f":"IF(AND($C735-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y737, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,118.22004938149976,119.10669975186103,120,120.9,121.80675000000002,122.72030062500004,123.64070287968755,124.5680081512852,125.50226821241986,126.44353522401303,null,null,2015,125.50226821241986,1330.2712790192263,0,0,0,125.50226821241986]
[null,null,2018,{"$f":"IF(AND($C736-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y738, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,119.10669975186103,120,120.9,121.80675000000002,122.72030062500004,123.64070287968755,124.5680081512852,125.50226821241986,126.44353522401303,127.39186173819313,null,null,2016,126.44353522401303,1340.2483136118706,0,0,0,126.44353522401303]
[null,null,2019,{"$f":"IF(AND($C737-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y739, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,120,120.9,121.80675000000002,122.72030062500004,123.64070287968755,124.5680081512852,125.50226821241986,126.44353522401303,127.39186173819313,128.34730070122959,null,null,2017,127.39186173819313,1350.3001759639596,0,0,0,127.39186173819313]
[null,null,2020,{"$f":"IF(AND($C738-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y740, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,120.9,121.80675000000002,122.72030062500004,123.64070287968755,124.5680081512852,125.50226821241986,126.44353522401303,127.39186173819313,128.34730070122959,129.30990545648882,null,null,2018,128.34730070122959,1360.4274272836892,0,0,0,128.34730070122959]
[null,null,2021,{"$f":"IF(AND($C739-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y741, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,121.80675000000002,122.72030062500004,123.64070287968755,124.5680081512852,125.50226821241986,126.44353522401303,127.39186173819313,128.34730070122959,129.30990545648882,130.27972974741252,null,null,2019,129.30990545648882,1370.6306329883173,0,0,0,129.30990545648882]
[null,null,2022,{"$f":"IF(AND($C740-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y742, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,122.72030062500004,123.64070287968755,124.5680081512852,125.50226821241986,126.44353522401303,127.39186173819313,128.34730070122959,129.30990545648882,130.27972974741252,131.25682772051812,null,null,2020,130.27972974741252,1380.9103627357299,0,0,0,130.27972974741252]
[null,null,2023,{"$f":"IF(AND($C741-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y743, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,123.64070287968755,124.5680081512852,125.50226821241986,126.44353522401303,127.39186173819313,128.34730070122959,129.30990545648882,130.27972974741252,131.25682772051812,132.241253928422,null,null,2021,131.25682772051812,1391.267190456248,0,0,0,131.25682772051812]
[null,null,2024,{"$f":"IF(AND($C742-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y744, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,124.5680081512852,125.50226821241986,126.44353522401303,127.39186173819313,128.34730070122959,129.30990545648882,130.27972974741252,131.25682772051812,132.241253928422,133.23306333288519,null,null,2022,132.241253928422,1401.7016943846697,0,0,0,132.241253928422]
[null,null,2025,{"$f":"IF(AND($C743-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y745, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,125.50226821241986,126.44353522401303,127.39186173819313,128.34730070122959,129.30990545648882,130.27972974741252,131.25682772051812,132.241253928422,133.23306333288519,134.23231130788184,null,null,2023,133.23306333288519,1412.2144570925552,0,0,0,133.23306333288519]
[null,null,2026,{"$f":"IF(AND($C744-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y746, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,126.44353522401303,127.39186173819313,128.34730070122959,129.30990545648882,130.27972974741252,131.25682772051812,132.241253928422,133.23306333288519,134.23231130788184,135.23905364269095,null,null,2024,134.23231130788184,1422.8060655207496,0,0,0,134.23231130788184]
[null,null,2027,{"$f":"IF(AND($C745-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y747, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,127.39186173819313,128.34730070122959,129.30990545648882,130.27972974741252,131.25682772051812,132.241253928422,133.23306333288519,134.23231130788184,135.23905364269095,136.25334654501114,null,null,2025,135.23905364269095,1433.4771110121551,0,0,0,135.23905364269095]
[null,null,2028,{"$f":"IF(AND($C746-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y748, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,128.34730070122959,129.30990545648882,130.27972974741252,131.25682772051812,132.241253928422,133.23306333288519,134.23231130788184,135.23905364269095,136.25334654501114,137.27524664409876,null,null,2026,136.25334654501114,1444.2281893447466,0,0,0,136.25334654501114]
[null,null,2029,{"$f":"IF(AND($C747-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y749, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,129.30990545648882,130.27972974741252,131.25682772051812,132.241253928422,133.23306333288519,134.23231130788184,135.23905364269095,136.25334654501114,137.27524664409876,138.30481099392949,null,null,2027,137.27524664409876,1455.059900764832,0,0,0,137.27524664409876]
[null,null,2030,{"$f":"IF(AND($C748-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y750, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,130.27972974741252,131.25682772051812,132.241253928422,133.23306333288519,134.23231130788184,135.23905364269095,136.25334654501114,137.27524664409876,138.30481099392949,139.34209707638399,null,null,2028,138.30481099392949,1465.9728500205688,0,0,0,138.30481099392949]
[null,null,2031,{"$f":"IF(AND($C749-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y751, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,131.25682772051812,132.241253928422,133.23306333288519,134.23231130788184,135.23905364269095,136.25334654501114,137.27524664409876,138.30481099392949,139.34209707638399,140.38716280445686,null,null,2029,139.34209707638399,1476.967646395723,0,0,0,139.34209707638399]
[null,null,2032,{"$f":"IF(AND($C750-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y752, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,132.241253928422,133.23306333288519,134.23231130788184,135.23905364269095,136.25334654501114,137.27524664409876,138.30481099392949,139.34209707638399,140.38716280445686,141.44006652549032,null,null,2030,140.38716280445686,1488.0449037436908,0,0,0,140.38716280445686]
[null,null,2033,{"$f":"IF(AND($C751-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y753, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,133.23306333288519,134.23231130788184,135.23905364269095,136.25334654501114,137.27524664409876,138.30481099392949,139.34209707638399,140.38716280445686,141.44006652549032,142.5008670244315,null,null,2031,141.44006652549032,1499.2052405217685,0,0,0,141.44006652549032]
[null,null,2034,{"$f":"IF(AND($C752-D$113>=$D$694,D$113,D$113 <=ROUND($AB$58,0)),OFFSET($Y754, -D$113, 0), 0)","v":0},0,0,0,0,0,0,0,134.23231130788184,135.23905364269095,136.25334654501114,137.27524664409876,138.30481099392949,139.34209707638399,140.38716280445686,141.44006652549032,142.5008670244315,143.56962352711474,null,null,2032,142.5008670244315,1510.4492798256822,0,0,0,142.5008670244315]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2033,143.56962352711474,1521.7776494243747,0,0,0,143.56962352711474]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2034,144.64639570356812,1533.1909817950575,0,0,0,144.64639570356812]

{"sheet":"Stock Model-MH","index":14,"n_rows":57,"n_cols":21,"rows_kept":57,"cut":false,"hidden":true,"merged":[[1,2,1,3],[10,3,10,20],[3,2,3,3]]}
[]
[null,null,"Stock Model - Manufactured Homes"]
[]
[null,null,"NAVIGATION"]
[]
[]
[null,null,"Segment","Initial Year"]
[null,null,"Manufactured Homes",{"$f":"Initial_Year","v":1980}]
[]
[null,null,"Quantity of Stock by AGE and YEAR"]
[null,null,null,"Unit Age in Years"]
[null,null,"Year",18,17,16,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,null,{"$f":"C14-1","v":1990},0,0,0,0,0,0,0,0,23129.16054277217,21815.788540006371,25232.170891999547,25632.951319207259,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032]
[null,null,1991,0,0,0,0,0,0,0,23129.16054277217,21815.788540006371,25232.170891999547,25632.951319207259,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469]
[null,null,1992,0,0,0,0,0,0,23129.16054277217,21815.788540006371,25232.170891999547,25632.951319207259,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531]
[null,null,1993,0,0,0,0,0,23129.16054277217,21815.788540006371,25232.170891999547,25632.951319207259,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218]
[null,null,1994,0,0,0,0,23129.16054277217,21815.788540006371,25232.170891999547,25632.951319207259,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915]
[null,null,1995,0,0,0,23129.16054277217,21815.788540006371,25232.170891999547,25632.951319207259,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426]
[null,null,1996,0,0,23129.16054277217,21815.788540006371,25232.170891999547,25632.951319207259,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971]
[null,null,1997,0,0,21815.788540006371,25232.170891999547,25632.951319207259,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464]
[null,null,1998,0,0,25232.170891999547,25632.951319207259,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589]
[null,null,1999,0,0,25632.951319207259,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513]
[null,null,2000,0,0,24603.83594288407,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669]
[null,null,2001,0,0,23536.719600793163,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737]
[null,null,2002,0,0,23547.017601220919,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346]
[null,null,2003,0,0,24993.660111131609,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877]
[null,null,{"$f":"C28-1","v":2004},0,0,26295.56273918158,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038]
[null,null,2005,0,0,28565.012075526032,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758]
[null,null,{"$f":"C28+1","v":2006},0,0,29117.004429710469,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106]
[null,null,2007,0,0,31561.692664928531,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791]
[null,null,2008,0,0,35791.837457454218,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665]
[null,null,2009,0,0,39508.481026878915,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416]
[null,null,2010,0,0,39752.73160843426,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731]
[null,null,2011,0,0,38385.388635868971,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002]
[null,null,2012,0,0,39455.161066479464,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584]
[null,null,2013,0,0,41038.577008884589,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003]
[null,null,2014,0,0,38730.077828209513,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465]
[null,null,2015,0,0,34596.89277545669,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206]
[null,null,2016,0,0,32881.884218368737,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223]
[null,null,2017,0,0,33451.675571805346,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262]
[null,null,2018,0,0,33294.183101355877,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313]
[null,null,2019,0,0,33434.881890846038,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681]
[null,null,2020,0,0,33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879]
[null,null,2021,0,0,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189]
[null,null,2022,0,0,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532]
[null,null,2023,0,0,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009]
[null,null,2024,0,0,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099]
[null,null,2025,0,0,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213]
[null,null,2026,0,0,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213,45258.13538708054]
[null,null,2027,0,0,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213,45258.13538708054,54973.380025277838]
[null,null,2028,0,0,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213,45258.13538708054,54973.380025277838,53585.781997535873]
[null,null,2029,0,0,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213,45258.13538708054,54973.380025277838,53585.781997535873,53954.667115724071]
[null,null,2030,0,0,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213,45258.13538708054,54973.380025277838,53585.781997535873,53954.667115724071,54766.404460012396]
[null,null,2031,0,0,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213,45258.13538708054,54973.380025277838,53585.781997535873,53954.667115724071,54766.404460012396,52086.893043296521]
[null,null,2032,0,0,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213,45258.13538708054,54973.380025277838,53585.781997535873,53954.667115724071,54766.404460012396,52086.893043296521,47688.742599762823]
[null,null,2033,0,0,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213,45258.13538708054,54973.380025277838,53585.781997535873,53954.667115724071,54766.404460012396,52086.893043296521,47688.742599762823,45847.646052623299]
[null,null,2034,0,0,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213,45258.13538708054,54973.380025277838,53585.781997535873,53954.667115724071,54766.404460012396,52086.893043296521,47688.742599762823,45847.646052623299,46448.540287281285]

{"sheet":"6P UEC Development","index":15,"n_rows":9,"n_cols":4,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"6P UEC Development"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"6P UEC","N/A"]

{"sheet":"Installed Base-SF","index":16,"n_rows":103,"n_cols":50,"rows_kept":103,"cut":false,"hidden":true,"merged":[[1,2,1,6],[3,2,3,6]]}
[]
[null,null,"Installed Base by Vintage - Single Family"]
[]
[null,null,"NAVIGATION"]
[]
[]
[null,null,"Units in Year by Vintage (YEAR is vertical, VINTAGE is horizontal)"]
[null,null,null,{"$f":"TRANSPOSE(C9:C53)","v":1990},1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"AG8+1","v":2020},{"$f":"AH8+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"Total Units ","Check "]
[null,null,{"$f":"'Stock Model-SF'!C13","v":1990},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AV$8+1),AgeNew,0)))","v":0},{"$f":"SUM(D9:AV9)","v":206108.21773481712},{"$f":"IF(AW9=SUM('Stock Model-SF'!D13:U13),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C14","v":1991},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AV$8+1),AgeNew,0)))","v":0},{"$f":"SUM(D10:AV10)","v":408709.96227992669},{"$f":"IF(AW10=SUM('Stock Model-SF'!D14:U14),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C15","v":1992},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AV$8+1),AgeNew,0)))","v":0},624465.02556688373,{"$f":"IF(AW11=SUM('Stock Model-SF'!D15:U15),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C16","v":1993},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AV$8+1),AgeNew,0)))","v":0},849369.57571357791,{"$f":"IF(AW12=SUM('Stock Model-SF'!D16:U16),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C17","v":1994},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AV$8+1),AgeNew,0)))","v":0},1081383.313338869,{"$f":"IF(AW13=SUM('Stock Model-SF'!D17:U17),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C18","v":1995},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AV$8+1),AgeNew,0)))","v":0},1309987.3081286326,{"$f":"IF(AW14=SUM('Stock Model-SF'!D18:U18),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C19","v":1996},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AV$8+1),AgeNew,0)))","v":0},1544297.5699468609,{"$f":"IF(AW15=SUM('Stock Model-SF'!D19:U19),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C20","v":1997},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AV$8+1),AgeNew,0)))","v":0},1781593.2413493507,{"$f":"IF(AW16=SUM('Stock Model-SF'!D20:U20),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C21","v":1998},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AV$8+1),AgeNew,0)))","v":0},2024467.4103718633,{"$f":"IF(AW17=SUM('Stock Model-SF'!D21:U21),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C22","v":1999},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AV$8+1),AgeNew,0)))","v":0},2269546.887310016,{"$f":"IF(AW18=SUM('Stock Model-SF'!D22:U22),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C23","v":2000},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AV$8+1),AgeNew,0)))","v":0},2513152.0505868141,{"$f":"IF(AW19=SUM('Stock Model-SF'!D23:U23),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C24","v":2001},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AV$8+1),AgeNew,0)))","v":0},2761137.5187173798,{"$f":"IF(AW20=SUM('Stock Model-SF'!D24:U24),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C25","v":2002},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AV$8+1),AgeNew,0)))","v":0},3019432.7290885751,{"$f":"IF(AW21=SUM('Stock Model-SF'!D25:U25),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C26","v":2003},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AV$8+1),AgeNew,0)))","v":0},3288316.9494134421,{"$f":"IF(AW22=SUM('Stock Model-SF'!D26:U26),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C27","v":2004},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AV$8+1),AgeNew,0)))","v":0},3564858.282196437,{"$f":"IF(AW23=SUM('Stock Model-SF'!D27:U27),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-SF'!C28","v":2005},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-D$8+1),AgeNew,0)))","v":206108.21773481712},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AV$8+1),AgeNew,0)))","v":0},3853948.6908057025,{"$f":"IF(AW24=SUM('Stock Model-SF'!D28:U28),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C29","v":2006},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-E$8+1),AgeNew,0)))","v":202601.74454510957},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AV$8+1),AgeNew,0)))","v":0},3932949.1096278173,{"$f":"IF(AW25=SUM('Stock Model-SF'!D29:U29),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C30","v":2007},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-F$8+1),AgeNew,0)))","v":215755.06328695707},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AV$8+1),AgeNew,0)))","v":0},4001617.3093640995,{"$f":"IF(AW26=SUM('Stock Model-SF'!D30:U30),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C31","v":2008},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-G$8+1),AgeNew,0)))","v":224904.55014669418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AV$8+1),AgeNew,0)))","v":0},4036588.030974275,{"$f":"IF(AW27=SUM('Stock Model-SF'!D31:U31),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C32","v":2009},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-H$8+1),AgeNew,0)))","v":232013.73762529108},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AV$8+1),AgeNew,0)))","v":0},4056335.6910448647,{"$f":"IF(AW28=SUM('Stock Model-SF'!D32:U32),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C33","v":2010},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-I$8+1),AgeNew,0)))","v":228603.99478976353},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AV$8+1),AgeNew,0)))","v":0},4086861.9999999986,{"$f":"IF(AW29=SUM('Stock Model-SF'!D33:U33),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C34","v":2011},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-J$8+1),AgeNew,0)))","v":234310.26181822823},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AV$8+1),AgeNew,0)))","v":0},4145012.4316902924,{"$f":"IF(AW30=SUM('Stock Model-SF'!D34:U34),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C35","v":2012},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-K$8+1),AgeNew,0)))","v":237295.67140248971},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AV$8+1),AgeNew,0)))","v":0},4213329.206462374,{"$f":"IF(AW31=SUM('Stock Model-SF'!D35:U35),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C36","v":2013},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-L$8+1),AgeNew,0)))","v":242874.16902251265},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AV$8+1),AgeNew,0)))","v":0},4283374.3327417169,{"$f":"IF(AW32=SUM('Stock Model-SF'!D36:U36),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C37","v":2014},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-M$8+1),AgeNew,0)))","v":245079.47693815257},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AV$8+1),AgeNew,0)))","v":0},4352925.3976336652,{"$f":"IF(AW33=SUM('Stock Model-SF'!D37:U37),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C38","v":2015},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-N$8+1),AgeNew,0)))","v":243605.16327679821},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AV$8+1),AgeNew,0)))","v":0},4422692.5945435762,{"$f":"IF(AW34=SUM('Stock Model-SF'!D38:U38),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C39","v":2016},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-O$8+1),AgeNew,0)))","v":247985.46813056563},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AV$8+1),AgeNew,0)))","v":0},4492684.354131002,{"$f":"IF(AW35=SUM('Stock Model-SF'!D39:U39),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C40","v":2017},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-P$8+1),AgeNew,0)))","v":258295.21037119546},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AV$8+1),AgeNew,0)))","v":0},4561449.9690210894,{"$f":"IF(AW36=SUM('Stock Model-SF'!D40:U40),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C41","v":2018},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Q$8+1),AgeNew,0)))","v":268884.220324867},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AV$8+1),AgeNew,0)))","v":0},4628845.893520752,{"$f":"IF(AW37=SUM('Stock Model-SF'!D41:U41),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C42","v":2019},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-R$8+1),AgeNew,0)))","v":276541.33278299484},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AV$8+1),AgeNew,0)))","v":0},4694765.650431687,{"$f":"IF(AW38=SUM('Stock Model-SF'!D42:U42),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C43","v":2020},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-S$8+1),AgeNew,0)))","v":289090.40860926529},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AV$8+1),AgeNew,0)))","v":0},4759570.5993808927,{"$f":"IF(AW39=SUM('Stock Model-SF'!D43:U43),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C44","v":2021},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-T$8+1),AgeNew,0)))","v":285108.63655693241},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AV$8+1),AgeNew,0)))","v":0},4822681.1686537452,{"$f":"IF(AW40=SUM('Stock Model-SF'!D44:U44),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C45","v":2022},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-U$8+1),AgeNew,0)))","v":271269.94428139192},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AV$8+1),AgeNew,0)))","v":0},4884670.5954990452,{"$f":"IF(AW41=SUM('Stock Model-SF'!D45:U45),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C46","v":2023},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-V$8+1),AgeNew,0)))","v":250725.78489713249},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AV$8+1),AgeNew,0)))","v":0},4945851.6691840552,{"$f":"IF(AW42=SUM('Stock Model-SF'!D46:U46),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C47","v":2024},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-W$8+1),AgeNew,0)))","v":244652.21021728418},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AV$8+1),AgeNew,0)))","v":0},5006106.4364238391,{"$f":"IF(AW43=SUM('Stock Model-SF'!D47:U47),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C48","v":2025},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-X$8+1),AgeNew,0)))","v":262540.04658042488},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AM$8+1),AgeNew,0)))","v":304701.45602843195},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AV$8+1),AgeNew,0)))","v":0},5066155.6822349876,{"$f":"IF(AW44=SUM('Stock Model-SF'!D48:U48),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C49","v":2026},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Y$8+1),AgeNew,0)))","v":286754.42648005718},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AM$8+1),AgeNew,0)))","v":304701.45602843195},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AN$8+1),AgeNew,0)))","v":322043.23066660139},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AV$8+1),AgeNew,0)))","v":0},5125658.8663211642,{"$f":"IF(AW45=SUM('Stock Model-SF'!D49:U49),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C50","v":2027},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Z$8+1),AgeNew,0)))","v":302627.03659030958},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AM$8+1),AgeNew,0)))","v":304701.45602843195},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AN$8+1),AgeNew,0)))","v":322043.23066660139},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AO$8+1),AgeNew,0)))","v":345090.32437259029},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AV$8+1),AgeNew,0)))","v":0},5183994.7642136971,{"$f":"IF(AW46=SUM('Stock Model-SF'!D50:U50),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C51","v":2028},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AA$8+1),AgeNew,0)))","v":307340.79768183309},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AM$8+1),AgeNew,0)))","v":304701.45602843195},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AN$8+1),AgeNew,0)))","v":322043.23066660139},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AO$8+1),AgeNew,0)))","v":345090.32437259029},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AP$8+1),AgeNew,0)))","v":359443.87642208481},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AV$8+1),AgeNew,0)))","v":0},5240811.6040454721,{"$f":"IF(AW47=SUM('Stock Model-SF'!D51:U51),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C52","v":2029},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AB$8+1),AgeNew,0)))","v":312425.23391446064},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AM$8+1),AgeNew,0)))","v":304701.45602843195},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AN$8+1),AgeNew,0)))","v":322043.23066660139},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AO$8+1),AgeNew,0)))","v":345090.32437259029},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AP$8+1),AgeNew,0)))","v":359443.87642208481},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AQ$8+1),AgeNew,0)))","v":363121.90786714648},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AV$8+1),AgeNew,0)))","v":0},5296592.714230787,{"$f":"IF(AW48=SUM('Stock Model-SF'!D52:U52),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C53","v":2030},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AC$8+1),AgeNew,0)))","v":314846.67384806398},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AM$8+1),AgeNew,0)))","v":304701.45602843195},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AN$8+1),AgeNew,0)))","v":322043.23066660139},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AO$8+1),AgeNew,0)))","v":345090.32437259029},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AP$8+1),AgeNew,0)))","v":359443.87642208481},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AQ$8+1),AgeNew,0)))","v":363121.90786714648},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AR$8+1),AgeNew,0)))","v":367982.34709652141},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AV$8+1),AgeNew,0)))","v":0},5352149.8274128474,{"$f":"IF(AW49=SUM('Stock Model-SF'!D53:U53),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C54","v":2031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AD$8+1),AgeNew,0)))","v":313596.92286422383},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AM$8+1),AgeNew,0)))","v":304701.45602843195},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AN$8+1),AgeNew,0)))","v":322043.23066660139},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AO$8+1),AgeNew,0)))","v":345090.32437259029},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AP$8+1),AgeNew,0)))","v":359443.87642208481},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AQ$8+1),AgeNew,0)))","v":363121.90786714648},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AR$8+1),AgeNew,0)))","v":367982.34709652141},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AS$8+1),AgeNew,0)))","v":370959.35816194536},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AV$8+1),AgeNew,0)))","v":0},5408262.5117267296,{"$f":"IF(AW50=SUM('Stock Model-SF'!D54:U54),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C55","v":2032},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AE$8+1),AgeNew,0)))","v":316751.08302065125},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AM$8+1),AgeNew,0)))","v":304701.45602843195},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AN$8+1),AgeNew,0)))","v":322043.23066660139},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AO$8+1),AgeNew,0)))","v":345090.32437259029},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AP$8+1),AgeNew,0)))","v":359443.87642208481},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AQ$8+1),AgeNew,0)))","v":363121.90786714648},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AR$8+1),AgeNew,0)))","v":367982.34709652141},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AS$8+1),AgeNew,0)))","v":370959.35816194536},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AT$8+1),AgeNew,0)))","v":370270.73402124405},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AV$8+1),AgeNew,0)))","v":0},5464936.3228837484,{"$f":"IF(AW51=SUM('Stock Model-SF'!D55:U55),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C56","v":2033},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AF$8+1),AgeNew,0)))","v":325691.13487085869},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AM$8+1),AgeNew,0)))","v":304701.45602843195},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AN$8+1),AgeNew,0)))","v":322043.23066660139},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AO$8+1),AgeNew,0)))","v":345090.32437259029},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AP$8+1),AgeNew,0)))","v":359443.87642208481},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AQ$8+1),AgeNew,0)))","v":363121.90786714648},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AR$8+1),AgeNew,0)))","v":367982.34709652141},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AS$8+1),AgeNew,0)))","v":370959.35816194536},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AT$8+1),AgeNew,0)))","v":370270.73402124405},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AU$8+1),AgeNew,0)))","v":373991.63228924165},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AV$8+1),AgeNew,0)))","v":0},5522176.8721523387,{"$f":"IF(AW52=SUM('Stock Model-SF'!D56:U56),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-SF'!C57","v":2034},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-D$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-E$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-F$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-G$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-H$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-I$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-J$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-K$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-L$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-M$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-N$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-O$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-P$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-R$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-S$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-T$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-U$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-V$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-W$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-X$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AG$8+1),AgeNew,0)))","v":334803.97723580262},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AH$8+1),AgeNew,0)))","v":341346.28173220041},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AI$8+1),AgeNew,0)))","v":352200.97788211791},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AJ$8+1),AgeNew,0)))","v":347098.06340223213},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AK$8+1),AgeNew,0)))","v":332451.0179664031},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AL$8+1),AgeNew,0)))","v":310980.55213691649},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AM$8+1),AgeNew,0)))","v":304701.45602843195},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AN$8+1),AgeNew,0)))","v":322043.23066660139},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AO$8+1),AgeNew,0)))","v":345090.32437259029},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AP$8+1),AgeNew,0)))","v":359443.87642208481},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AQ$8+1),AgeNew,0)))","v":363121.90786714648},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AR$8+1),AgeNew,0)))","v":367982.34709652141},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AS$8+1),AgeNew,0)))","v":370959.35816194536},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AT$8+1),AgeNew,0)))","v":370270.73402124405},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AU$8+1),AgeNew,0)))","v":373991.63228924165},{"$f":"IF(ISNA(INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-SF'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AV$8+1),AgeNew,0)))","v":383504.089632135},5579989.8269136148,{"$f":"IF(AW53=SUM('Stock Model-SF'!D57:U57),\"OK\",\"Error\")","v":"OK"}]
[]
[]
[]
[null,null,"Distribution in Year by Vintage (YEAR is vertical, VINTAGE is horizontal)"]
[null,null,null,{"$f":"D8","v":1990},{"$f":"E8","v":1991},1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"Sum Check "]
[null,null,{"$f":"C9","v":1990},{"$f":"IF(D9=0,0, D9/$AW9)","v":1},{"$f":"IF(E9=0,0, E9/$AW9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D59:AV59)","v":1}]
[null,null,1991,0.50428968402207186,{"$f":"IF(E10=0,0, E10/$AW10)","v":0.4957103159779282},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D60:AV60)","v":1}]
[null,null,1992,0.33005566252123397,{"$f":"IF(E11=0,0, E11/$AW11)","v":0.32444049906748507},0.34550383841128102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1993,0.24266023133882578,{"$f":"IF(E12=0,0, E12/$AW12)","v":0.23853190688505468},0.2540178850951843,0.26478997668093529,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1994,0.19059681723628535,{"$f":"IF(E13=0,0, E13/$AW13)","v":0.1873542360474921},0.19951765541932928,0.20797856539165654,0.21455272590523672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1995,0.15733604169741969,{"$f":"IF(E14=0,0, E14/$AW14)","v":0.15465931867273888},0.16470011728218306,0.17168452606459142,0.17711143931366147,0.17450855696940543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1996,0.13346405624526708,{"$f":"IF(E15=0,0, E15/$AW15)","v":0.13119346199067131},0.13971080929330296,0.145635500905718,0.15023900972224843,0.14803105258893193,0.15172610925386021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH15=0,0, AH15/$AW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,1997,{"$f":"IF(D16=0,0, D16/$AW16)","v":0.11568758398449806},0.11371941689207477,0.12110231352446509,0.12623787794365174,0.13022823180984203,0.12831435901531735,0.1315172601579726,0.13319295667217826,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,1998,0.10180861231891021,0.10007656507935328,0.10657373992862954,0.11109319369353676,0.11460482714447537,0.11292056054771092,0.1157392115169634,0.11721387570220365,0.1199694140682168,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1999,9.0814699131026647E-2,8.9269688887213788E-2,9.5065259278551889E-2,9.9096674937287882E-2,0.10222910084941481,0.10072671160396988,0.10324098749770481,0.10455640847488495,0.10701438704814759,0.10798608229179764,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2000,8.2011837559407288E-2,8.0616588438332901E-2,8.5850381888584446E-2,8.9491023869478797E-2,9.2319817088312064E-2,9.0963057621756369E-2,9.3233619415712399E-2,9.4421533845149494E-2,9.6641255337416687E-2,9.7518762098348644E-2,9.6932122837500856E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2001,7.4646125496335203E-2,7.3376187593591269E-2,7.8139919444208242E-2,8.1453585206132065E-2,8.402831660954993E-2,8.2793411498010436E-2,8.4860047799093855E-2,8.5941272317620651E-2,8.7961634426428001E-2,8.8760329855645276E-2,8.8226378304387801E-2,8.9812791448997203E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2002,6.8260576150352428E-2,6.7099274176002435E-2,7.1455495997118437E-2,7.4485696594599179E-2,7.6840174444066892E-2,7.5710908405887331E-2,7.7600755784665382E-2,7.85894877260995E-2,8.0437019405239396E-2,8.1167391005969036E-2,8.0679115957761768E-2,8.2129820526063116E-2,8.5544283826175072E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH21=0,0, AH21/$AW21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2003,{"$f":"IF(D22=0,0, D22/$AW22)","v":6.2678939075985957E-2},6.1612596249655593E-2,6.561261174213838E-2,6.8395034179053765E-2,7.0556987417735639E-2,6.9520060963266045E-2,7.1255376359028788E-2,7.2163260127591305E-2,7.385971995973066E-2,7.4530369398201998E-2,7.4082020384395E-2,7.5414101482766241E-2,7.8549365631335868E-2,8.1769557029114717E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2004,5.7816665185306176E-2,5.6833043141417496E-2,6.0522760291616039E-2,6.3089338297095621E-2,6.508357955883147E-2,6.4127091932785735E-2,6.5727791477270522E-2,6.6565246811517945E-2,6.8130104984950243E-2,6.8748729272668396E-2,6.8335160613090154E-2,6.9563906472538059E-2,7.2455954746131035E-2,7.5426342098288912E-2,7.7574285116492156E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2005,5.3479751359047895E-2,5.2569912263869256E-2,5.5982858256956071E-2,5.8356913438740117E-2,6.0201563704987089E-2,5.9316823634715236E-2,6.0797452331739159E-2,6.1572088899004236E-2,6.30195647393888E-2,6.3591785101559439E-2,6.3209238840663026E-2,6.4345814650355937E-2,6.7020926092608804E-2,6.9768500282927831E-2,7.1755322908873861E-2,7.5011483494563172E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2006,0,5.1513950193035216E-2,5.4858340973390929E-2,5.718470894935565E-2,5.8992306068065804E-2,5.8125337607380527E-2,5.9576225190567357E-2,6.0335301776875891E-2,6.1753702438701603E-2,6.2314428716659626E-2,6.1939566591506456E-2,6.3053312213854962E-2,6.5674689189059568E-2,6.836707336655877E-2,7.031398705516545E-2,7.3504741747503183E-2,7.2492327922319036E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2007,0,0,5.3916965718354234E-2,5.6203412960154839E-2,5.7979991510522674E-2,5.7127900325403977E-2,5.8553890515698183E-2,5.9299941263048606E-2,6.0694002011178826E-2,6.1245106163612222E-2,6.0876676714373197E-2,6.1971310337512811E-2,6.4547704191193975E-2,6.7193886755651716E-2,6.9107391188024489E-2,7.2243392173652138E-2,7.124835148272568E-2,6.7790076688892489E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2008,0,0,0,5.5716498295321701E-2,5.7477685571319499E-2,5.6632976423553291E-2,5.8046612639257832E-2,5.8786200023789842E-2,6.0168183416005494E-2,6.0714513112947011E-2,6.0349275528620495E-2,6.1434425863545854E-2,6.3988499294254972E-2,6.6611756825719182E-2,6.8508683735121853E-2,7.1617516177267693E-2,7.0631095957572443E-2,6.7202781705696615E-2,6.211329543000628E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH27=0,0, AH27/$AW27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2009,{"$f":"IF(D28=0,0, D28/$AW28)","v":0},0,0,0,5.7197864106145281E-2,5.6357267297785653E-2,5.77640214382436E-2,5.8500008252858657E-2,5.9875263666836979E-2,6.0418933639839599E-2,6.0055474159745485E-2,6.1135341603516906E-2,6.3676980911967274E-2,6.6287467508786377E-2,6.8175159514907172E-2,7.1268857074005862E-2,7.0287239092751655E-2,6.6875615073050315E-2,6.1810906195623183E-2,6.0313600463936121E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2010,0,0,0,0,0,5.5936313677771257E-2,5.7332560242608709E-2,5.8063049694971301E-2,5.9428032809160848E-2,5.9967641906712936E-2,5.9606897242137927E-2,6.0678698749937164E-2,6.3201353598725751E-2,6.5792341489599379E-2,6.7665933614346391E-2,7.0736523183133018E-2,6.9762237275673239E-2,6.6376095958559894E-2,6.13492172960899E-2,5.9863095503905998E-2,6.4240007756666356E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2011,0,0,0,0,0,0,5.6528241031759456E-2,5.7248482438380294E-2,5.859431618724268E-2,5.9126355101958461E-2,5.8770671328833284E-2,5.9827436519759671E-2,6.2314701011853268E-2,6.4869339900922529E-2,6.6716647378117555E-2,6.9744159607110584E-2,6.8783541968936421E-2,6.5444904871074391E-2,6.0488548352770358E-2,5.9023275381955266E-2,6.333878387751031E-2,6.9180595041815535E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2012,0,0,0,0,0,0,0,5.6320230339116942E-2,5.764424214703992E-2,5.8167654348549702E-2,5.7817737788720229E-2,5.8857368123574894E-2,6.1304303014116275E-2,6.3817519863497568E-2,6.5634874283936259E-2,6.8613297096714043E-2,6.7668255335860017E-2,6.4383752369817207E-2,5.9507760398254922E-2,5.8066246008509945E-2,6.2311780949312681E-2,6.8058870415403414E-2,7.1826107517575982E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2013,0,0,0,0,0,0,0,0,5.6701597888843144E-2,5.721645083988755E-2,5.6872256392513469E-2,5.7894885869532266E-2,6.0301806544623193E-2,6.2773925283517926E-2,6.4561560886504471E-2,6.7491278172791241E-2,6.6561690482568478E-2,6.3330898307866673E-2,5.8534642415118333E-2,5.7116700809262767E-2,6.1292809403463308E-2,6.6945917915259681E-2,7.0651550175537203E-2,7.175202861271042E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2014,0,0,0,0,0,0,0,0,0,5.6302246087512213E-2,5.5963551180828117E-2,5.6969841078685919E-2,5.9338303962574168E-2,6.1770923175259951E-2,6.3529995927182226E-2,6.6412902175263661E-2,6.5498167442043231E-2,6.2318996881696967E-2,5.7599375590822642E-2,5.6204089863401259E-2,6.0313472572524847E-2,6.587625568679456E-2,6.9522679335332405E-2,7.0605574322249939E-2,7.1773624717827944E-2,0,0,0,0,0,{"$f":"IF(AH33=0,0, AH33/$AW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2015,{"$f":"IF(D34=0,0, D34/$AW34)","v":0},0,0,0,0,0,0,0,0,0,5.508073601528219E-2,5.6071151867193664E-2,5.8402252666138924E-2,6.0796497739091897E-2,6.2527821428098609E-2,6.5365250337752576E-2,6.4464945383877786E-2,6.1335925679317331E-2,5.66907555832529E-2,5.5317480242492958E-2,5.9362038162980017E-2,6.4837069353143761E-2,6.8425971310705769E-2,6.9491783819886035E-2,7.0641408426149743E-2,7.1188911984635977E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2016,0,0,0,0,0,0,0,0,0,0,0,5.5197616521299599E-2,5.7492400981541077E-2,5.9849345987912375E-2,6.1553697296520819E-2,6.4346921755909253E-2,6.3460642699008307E-2,6.0380370152637253E-2,5.5807567399341403E-2,5.4455686385429601E-2,5.8437233930983948E-2,6.3826969329903588E-2,6.7359959600109778E-2,6.8409167761637801E-2,6.954088230729745E-2,7.0079856279812752E-2,6.98016816106551E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2017,0,0,0,0,0,0,0,0,0,0,0,0,5.6625680896512591E-2,5.894709404925709E-2,6.0625751605545293E-2,6.3376867130542178E-2,6.2503949071728654E-2,5.9470112820202176E-2,5.4966246829391295E-2,5.3634745942371435E-2,5.7556270125388949E-2,6.2864753187591396E-2,6.6344482268925309E-2,6.737787321336991E-2,6.8492526726432273E-2,6.9023375458753894E-2,6.8749394379858414E-2,6.9440876294128831E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999978]
[null,null,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8088825273107256E-2,5.9743041601381636E-2,6.2454100926954796E-2,6.1593892541554368E-2,5.8604228898849982E-2,5.4165939127091493E-2,5.2853824872359054E-2,5.6718251724024019E-2,6.1949443355079716E-2,6.5378507634897318E-2,6.6396852423200078E-2,6.7495276598380449E-2,6.8018396181383362E-2,6.7748404262752096E-2,6.8429818211063156E-2,7.0361196367921069E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8904182524545538E-2,6.1577175547129437E-2,6.0729045448885501E-2,5.7781360025169405E-2,5.3405388802330971E-2,5.2111698098240164E-2,5.5921864077770132E-2,6.1079603931601979E-2,6.4460520316383163E-2,6.546456640568904E-2,6.6547567477778777E-2,6.7063341877163479E-2,6.6797140946830508E-2,6.7468987081714241E-2,6.9373246530614607E-2,7.1314310908153031E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0738758375990701E-2,5.9902176174047778E-2,5.6994625590106325E-2,5.2678236337064935E-2,5.1402160154764308E-2,5.5160448006501911E-2,6.0247961552951257E-2,6.3582844349377693E-2,6.4573219634941614E-2,6.564147487487626E-2,6.6150226637885792E-2,6.5887650223113686E-2,6.6550348693609679E-2,6.8428680291710217E-2,7.0343315693090602E-2,{"$f":"IF(AH39=0,0, AH39/$AW39)","v":7.1717873409967173E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2021,{"$f":"IF(D40=0,0, D40/$AW40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9118284329071805E-2,5.6248782532957099E-2,5.1988878412031279E-2,5.0729501217593245E-2,5.4438607363653094E-2,5.9459544691424185E-2,6.2750786545316684E-2,6.3728201582031491E-2,6.4782477420474882E-2,6.5284571556272639E-2,6.5025431268923101E-2,6.5679457534836894E-2,6.7533208910382017E-2,6.9422789010384317E-2,7.0779358990361682E-2,7.303011863428556E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5534951431802225E-2,5.13291080729502E-2,5.0085713137487248E-2,5.3747748481205893E-2,5.8704967074808601E-2,6.1954441077186194E-2,6.2919452125396277E-2,6.3960348565232486E-2,6.4456070822498823E-2,6.4200219182269147E-2,6.4845945458946591E-2,6.6676171607347512E-2,6.8541771792002937E-2,6.9881126077719999E-2,7.2103322219240679E-2,7.105864287390512E-2,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0694157784658377E-2,4.9466143867926762E-2,5.3082879176547887E-2,5.797877608556843E-2,6.1188053510758775E-2,6.2141127198935352E-2,6.3169147562810585E-2,6.365873764669655E-2,6.3406050937221028E-2,6.4043789463849296E-2,6.5851375385988842E-2,6.7693897761199356E-2,6.9016683993783065E-2,7.1211391169808874E-2,7.0179634695654927E-2,6.7218153758592081E-2,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.887075680956833E-2,5.2443960174361162E-2,5.7280928825976581E-2,6.0451578573805585E-2,6.1393180825253288E-2,6.2408827675195143E-2,6.2892524928610541E-2,6.2642879620483025E-2,6.3272942164395024E-2,6.5058771523747172E-2,6.6879116832156915E-2,6.8185981674022192E-2,7.0354272797626752E-2,6.9334934806177431E-2,6.6409099005072844E-2,6.2120243763548202E-2,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1822340853252775E-2,5.66019768175684E-2,5.9735044789780818E-2,6.066548621068954E-2,6.1669094577968236E-2,6.2147058558051665E-2,6.1900372300812766E-2,6.252296670064296E-2,6.4287628588463874E-2,6.6086397307099795E-2,6.737777185355108E-2,6.952036217859392E-2,6.8513106420982739E-2,6.5621950610830593E-2,6.1383931257265302E-2,6.0144510974445557E-2,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.5944890980594901E-2,5.9041587527168753E-2,5.9961227560666873E-2,6.0953185153872207E-2,6.1425600505099293E-2,6.1181778000240106E-2,6.1797144773310442E-2,6.3541320904295137E-2,6.5319207923819803E-2,{"$f":"IF(AH45=0,0, AH45/$AW45)","v":6.6595591051730421E-2},6.8713308292188954E-2,6.7717745650785879E-2,6.4860152935814264E-2,6.0671332261352066E-2,5.9446300266003678E-2,6.2829626213057224E-2,0,0,0,0,0,0,0,0,1]
[null,null,2027,{"$f":"IF(D46=0,0, D46/$AW46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8377187932251266E-2,5.9286479184639036E-2,6.0267274201587465E-2,6.0734373425976942E-2,6.0493294674804687E-2,6.110173667752454E-2,6.2826285458307013E-2,6.4584165776368288E-2,6.5846185665269563E-2,6.7940072068251672E-2,6.6955712570994391E-2,6.4130276569989736E-2,5.9988593021676341E-2,5.8777346407032638E-2,6.2122599523004834E-2,6.6568416842321648E-2,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8643740874904086E-2,5.9613902868268391E-2,6.0075938162903707E-2,5.9837473001729924E-2,6.0439318745238939E-2,6.2145171297409763E-2,6.3883994032023911E-2,6.5132332074045438E-2,6.7203518174598742E-2,6.6229830344273627E-2,6.3435025542566442E-2,5.9338242934904452E-2,5.8140127722436673E-2,6.1449114182622153E-2,6.5846733377366434E-2,6.8585536664707417E-2,0,0,0,0,0,0,1]
[null,null,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8986078554811722E-2,5.9443247920902012E-2,5.9207294157554803E-2,5.9802801557614638E-2,6.1490688909456415E-2,6.3211199217991121E-2,6.4446390377549248E-2,6.6495763764472748E-2,6.5532330335624167E-2,6.2766959043911358E-2,5.8713321736326776E-2,5.7527824484175594E-2,6.0801962325957519E-2,6.5153267957607536E-2,6.786322751536808E-2,6.855764214067607E-2,0,0,0,0,0,0.99999999999999989]
[null,null,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8826207038425969E-2,5.8592702554407392E-2,5.9182028387602927E-2,6.0852394901712445E-2,6.2555045735265241E-2,6.3777415195643408E-2,6.5805515398354761E-2,6.4852082732148472E-2,6.211541692342816E-2,5.8103857732854244E-2,5.693066634043021E-2,6.0170817531517512E-2,6.4476955148955906E-2,6.7158784416137096E-2,6.7845990784356353E-2,6.8754119178759759E-2,0,0,0,0,0.99999999999999978]
[null,null,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7984782022738719E-2,5.8567993386755952E-2,6.0221029242693555E-2,6.1906014456555601E-2,6.3115701390614759E-2,6.5122759318439319E-2,6.4179218861810008E-2,6.1470946953027877E-2,5.7501009143438898E-2,5.6339990037049446E-2,5.9546523484818904E-2,6.3807983363294837E-2,6.6461987679537204E-2,6.7142064032540888E-2,6.8040770265612241E-2,6.8591226361071525E-2,0,0,0,0.99999999999999978]
[null,null,2032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7960617344120745E-2,5.9596510485779519E-2,6.1264021656364444E-2,{"$f":"IF(AH51=0,0, AH51/$AW51)","v":6.2461163600910564E-2},6.4447407448705238E-2,6.3513651924689718E-2,6.0833465995624753E-2,5.6904698200182804E-2,5.5755719376368959E-2,5.8928999651484501E-2,6.3146266302786913E-2,6.5772747418292477E-2,6.644577107817673E-2,6.7335157329398446E-2,6.78799049512432E-2,6.7753897235870969E-2,0,0,0.99999999999999989]
[null,null,2033,{"$f":"IF(D52=0,0, D52/$AW52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.8978758270724574E-2,6.0628984725965236E-2,6.1813717603571856E-2,6.3779372887931979E-2,6.2855296278647846E-2,6.0202892023055773E-2,5.631484817249395E-2,5.5177779177085773E-2,5.8318166571343623E-2,6.2491718820677132E-2,6.5090974944087041E-2,6.575702232543941E-2,6.6637189575040834E-2,6.7176290573496111E-2,6.7051589000793138E-2,6.7725399049645738E-2,0,1]
[null,null,2034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0000822155797419E-2,6.1173280296284112E-2,6.311856989117956E-2,6.2204067421072318E-2,5.9579144098599067E-2,5.5731383350733639E-2,5.4606095258235871E-2,5.771394584149786E-2,6.1844256903146627E-2,6.4416582748664117E-2,6.5075729370638519E-2,6.594677741555284E-2,6.6480292916076725E-2,6.6356883346872869E-2,6.7023712209185626E-2,6.8728456776462887E-2,1]

{"sheet":"Installed Base-MH","index":17,"n_rows":103,"n_cols":50,"rows_kept":103,"cut":false,"hidden":true,"merged":[[1,2,1,6],[3,2,3,6]]}
[]
[null,null,"Installed Base by Vintage - Manufactured Homes"]
[]
[null,null,"NAVIGATION"]
[]
[]
[null,null,"Units in Year by Vintage (YEAR is vertical, VINTAGE is horizontal)"]
[null,null,null,{"$f":"TRANSPOSE(C9:C53)","v":1990},1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,{"$f":"AG8+1","v":2020},{"$f":"AH8+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"Total Units ","Check "]
[null,null,{"$f":"'Stock Model-MH'!C13","v":1990},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C9,Year,0),MATCH(($C9-AV$8+1),AgeNew,0)))","v":0},{"$f":"SUM(D9:AV9)","v":28565.012075526032},{"$f":"IF(AW9=SUM('Stock Model-MH'!D13:U13),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C14","v":1991},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C10,Year,0),MATCH(($C10-AV$8+1),AgeNew,0)))","v":0},{"$f":"SUM(D10:AV10)","v":57682.016505236505},{"$f":"IF(AW10=SUM('Stock Model-MH'!D14:U14),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C15","v":1992},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C11,Year,0),MATCH(($C11-AV$8+1),AgeNew,0)))","v":0},89243.709170165035,{"$f":"IF(AW11=SUM('Stock Model-MH'!D15:U15),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C16","v":1993},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C12,Year,0),MATCH(($C12-AV$8+1),AgeNew,0)))","v":0},125035.54662761925,{"$f":"IF(AW12=SUM('Stock Model-MH'!D16:U16),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C17","v":1994},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C13,Year,0),MATCH(($C13-AV$8+1),AgeNew,0)))","v":0},164544.02765449818,{"$f":"IF(AW13=SUM('Stock Model-MH'!D17:U17),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C18","v":1995},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C14,Year,0),MATCH(($C14-AV$8+1),AgeNew,0)))","v":0},204296.75926293244,{"$f":"IF(AW14=SUM('Stock Model-MH'!D18:U18),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C19","v":1996},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C15,Year,0),MATCH(($C15-AV$8+1),AgeNew,0)))","v":0},242682.1478988014,{"$f":"IF(AW15=SUM('Stock Model-MH'!D19:U19),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C20","v":1997},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C16,Year,0),MATCH(($C16-AV$8+1),AgeNew,0)))","v":0},282137.30896528088,{"$f":"IF(AW16=SUM('Stock Model-MH'!D20:U20),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C21","v":1998},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C17,Year,0),MATCH(($C17-AV$8+1),AgeNew,0)))","v":0},323175.88597416546,{"$f":"IF(AW17=SUM('Stock Model-MH'!D21:U21),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C22","v":1999},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C18,Year,0),MATCH(($C18-AV$8+1),AgeNew,0)))","v":0},361905.96380237496,{"$f":"IF(AW18=SUM('Stock Model-MH'!D22:U22),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C23","v":2000},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C19,Year,0),MATCH(($C19-AV$8+1),AgeNew,0)))","v":0},396502.85657783167,{"$f":"IF(AW19=SUM('Stock Model-MH'!D23:U23),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C24","v":2001},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C20,Year,0),MATCH(($C20-AV$8+1),AgeNew,0)))","v":0},429384.74079620041,{"$f":"IF(AW20=SUM('Stock Model-MH'!D24:U24),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C25","v":2002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C21,Year,0),MATCH(($C21-AV$8+1),AgeNew,0)))","v":0},462836.41636800574,{"$f":"IF(AW21=SUM('Stock Model-MH'!D25:U25),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C26","v":2003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C22,Year,0),MATCH(($C22-AV$8+1),AgeNew,0)))","v":0},496130.59946936159,{"$f":"IF(AW22=SUM('Stock Model-MH'!D26:U26),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C27","v":2004},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C23,Year,0),MATCH(($C23-AV$8+1),AgeNew,0)))","v":0},529565.48136020766,{"$f":"IF(AW23=SUM('Stock Model-MH'!D27:U27),\"OK\",\"Error\")","v":"Error"}]
[null,null,{"$f":"'Stock Model-MH'!C28","v":2005},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-D$8+1),AgeNew,0)))","v":28565.012075526032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C24,Year,0),MATCH(($C24-AV$8+1),AgeNew,0)))","v":0},563361.77150328038,{"$f":"IF(AW24=SUM('Stock Model-MH'!D28:U28),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C29","v":2006},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-E$8+1),AgeNew,0)))","v":29117.004429710469},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C25,Year,0),MATCH(($C25-AV$8+1),AgeNew,0)))","v":0},568643.70372443239,{"$f":"IF(AW25=SUM('Stock Model-MH'!D29:U29),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C30","v":2007},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-F$8+1),AgeNew,0)))","v":31561.692664928531},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C26,Year,0),MATCH(($C26-AV$8+1),AgeNew,0)))","v":0},575423.51589476981,{"$f":"IF(AW26=SUM('Stock Model-MH'!D30:U30),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C31","v":2008},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-G$8+1),AgeNew,0)))","v":35791.837457454218},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C27,Year,0),MATCH(($C27-AV$8+1),AgeNew,0)))","v":0},580497.81653638894,{"$f":"IF(AW27=SUM('Stock Model-MH'!D31:U31),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C32","v":2009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-H$8+1),AgeNew,0)))","v":39508.481026878915},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C28,Year,0),MATCH(($C28-AV$8+1),AgeNew,0)))","v":0},581927.58204790729,{"$f":"IF(AW28=SUM('Stock Model-MH'!D32:U32),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C33","v":2010},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-I$8+1),AgeNew,0)))","v":39752.73160843426},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C29,Year,0),MATCH(($C29-AV$8+1),AgeNew,0)))","v":0},580147.00000000012,{"$f":"IF(AW29=SUM('Stock Model-MH'!D33:U33),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C34","v":2011},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-J$8+1),AgeNew,0)))","v":38385.388635868971},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C30,Year,0),MATCH(($C30-AV$8+1),AgeNew,0)))","v":0},588082.56309381791,{"$f":"IF(AW30=SUM('Stock Model-MH'!D34:U34),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C35","v":2012},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-K$8+1),AgeNew,0)))","v":39455.161066479464},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C31,Year,0),MATCH(($C31-AV$8+1),AgeNew,0)))","v":0},596312.5506728706,{"$f":"IF(AW31=SUM('Stock Model-MH'!D35:U35),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C36","v":2013},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-L$8+1),AgeNew,0)))","v":41038.577008884589},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C32,Year,0),MATCH(($C32-AV$8+1),AgeNew,0)))","v":0},604176.01721442514,{"$f":"IF(AW32=SUM('Stock Model-MH'!D36:U36),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C37","v":2014},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-M$8+1),AgeNew,0)))","v":38730.077828209513},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C33,Year,0),MATCH(($C33-AV$8+1),AgeNew,0)))","v":0},611570.17298939999,{"$f":"IF(AW33=SUM('Stock Model-MH'!D37:U37),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C38","v":2015},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-N$8+1),AgeNew,0)))","v":34596.89277545669},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C34,Year,0),MATCH(($C34-AV$8+1),AgeNew,0)))","v":0},618529.97981157247,{"$f":"IF(AW34=SUM('Stock Model-MH'!D38:U38),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C39","v":2016},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-O$8+1),AgeNew,0)))","v":32881.884218368737},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C35,Year,0),MATCH(($C35-AV$8+1),AgeNew,0)))","v":0},625160.85115903488,{"$f":"IF(AW35=SUM('Stock Model-MH'!D39:U39),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C40","v":2017},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-P$8+1),AgeNew,0)))","v":33451.675571805346},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C36,Year,0),MATCH(($C36-AV$8+1),AgeNew,0)))","v":0},631601.02473167749,{"$f":"IF(AW36=SUM('Stock Model-MH'!D40:U40),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C41","v":2018},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Q$8+1),AgeNew,0)))","v":33294.183101355877},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AG$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C37,Year,0),MATCH(($C37-AV$8+1),AgeNew,0)))","v":0},638007.04530292528,{"$f":"IF(AW37=SUM('Stock Model-MH'!D41:U41),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C42","v":2019},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-R$8+1),AgeNew,0)))","v":33434.881890846038},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AH$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C38,Year,0),MATCH(($C38-AV$8+1),AgeNew,0)))","v":0},644528.02732233808,{"$f":"IF(AW38=SUM('Stock Model-MH'!D42:U42),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C43","v":2020},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-S$8+1),AgeNew,0)))","v":33796.290143072758},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AI$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C39,Year,0),MATCH(($C39-AV$8+1),AgeNew,0)))","v":0},651272.19956116192,{"$f":"IF(AW39=SUM('Stock Model-MH'!D43:U43),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C44","v":2021},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-T$8+1),AgeNew,0)))","v":33846.944296678106},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AJ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C40,Year,0),MATCH(($C40-AV$8+1),AgeNew,0)))","v":0},658302.38353821437,{"$f":"IF(AW40=SUM('Stock Model-MH'!D44:U44),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C45","v":2022},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-U$8+1),AgeNew,0)))","v":35896.81660004791},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AK$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C41,Year,0),MATCH(($C41-AV$8+1),AgeNew,0)))","v":0},665619.61573728162,{"$f":"IF(AW41=SUM('Stock Model-MH'!D45:U45),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C46","v":2023},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-V$8+1),AgeNew,0)))","v":36635.993306547665},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AL$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C42,Year,0),MATCH(($C42-AV$8+1),AgeNew,0)))","v":0},673165.37390042562,{"$f":"IF(AW42=SUM('Stock Model-MH'!D46:U46),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C47","v":2024},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-W$8+1),AgeNew,0)))","v":37221.602968972416},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AM$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C43,Year,0),MATCH(($C43-AV$8+1),AgeNew,0)))","v":0},680836.01999098808,{"$f":"IF(AW43=SUM('Stock Model-MH'!D47:U47),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C48","v":2025},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-X$8+1),AgeNew,0)))","v":37727.898978971731},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AM$8+1),AgeNew,0)))","v":44887.906370725213},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AN$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C44,Year,0),MATCH(($C44-AV$8+1),AgeNew,0)))","v":0},688502.32339274092,{"$f":"IF(AW44=SUM('Stock Model-MH'!D48:U48),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C49","v":2026},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Y$8+1),AgeNew,0)))","v":47688.294702252002},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AM$8+1),AgeNew,0)))","v":44887.906370725213},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AN$8+1),AgeNew,0)))","v":45258.13538708054},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AO$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C45,Year,0),MATCH(($C45-AV$8+1),AgeNew,0)))","v":0},696032.55980084965,{"$f":"IF(AW45=SUM('Stock Model-MH'!D49:U49),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C50","v":2027},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-Z$8+1),AgeNew,0)))","v":46615.376214921584},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AM$8+1),AgeNew,0)))","v":44887.906370725213},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AN$8+1),AgeNew,0)))","v":45258.13538708054},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AO$8+1),AgeNew,0)))","v":54973.380025277838},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AP$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C46,Year,0),MATCH(($C46-AV$8+1),AgeNew,0)))","v":0},703317.64512387547,{"$f":"IF(AW46=SUM('Stock Model-MH'!D50:U50),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C51","v":2028},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AA$8+1),AgeNew,0)))","v":47318.627608034003},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AM$8+1),AgeNew,0)))","v":44887.906370725213},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AN$8+1),AgeNew,0)))","v":45258.13538708054},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AO$8+1),AgeNew,0)))","v":54973.380025277838},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AP$8+1),AgeNew,0)))","v":53585.781997535873},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AQ$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C47,Year,0),MATCH(($C47-AV$8+1),AgeNew,0)))","v":0},710288.05090648972,{"$f":"IF(AW47=SUM('Stock Model-MH'!D51:U51),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C52","v":2029},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AB$8+1),AgeNew,0)))","v":48432.732783859465},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AM$8+1),AgeNew,0)))","v":44887.906370725213},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AN$8+1),AgeNew,0)))","v":45258.13538708054},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AO$8+1),AgeNew,0)))","v":54973.380025277838},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AP$8+1),AgeNew,0)))","v":53585.781997535873},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AQ$8+1),AgeNew,0)))","v":53954.667115724071},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AR$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C48,Year,0),MATCH(($C48-AV$8+1),AgeNew,0)))","v":0},716924.09041417972,{"$f":"IF(AW48=SUM('Stock Model-MH'!D52:U52),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C53","v":2030},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AC$8+1),AgeNew,0)))","v":45689.88465038206},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AM$8+1),AgeNew,0)))","v":44887.906370725213},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AN$8+1),AgeNew,0)))","v":45258.13538708054},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AO$8+1),AgeNew,0)))","v":54973.380025277838},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AP$8+1),AgeNew,0)))","v":53585.781997535873},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AQ$8+1),AgeNew,0)))","v":53954.667115724071},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AR$8+1),AgeNew,0)))","v":54766.404460012396},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AS$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C49,Year,0),MATCH(($C49-AV$8+1),AgeNew,0)))","v":0},723257.76209033281,{"$f":"IF(AW49=SUM('Stock Model-MH'!D53:U53),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C54","v":2031},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AD$8+1),AgeNew,0)))","v":41227.764122919223},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AM$8+1),AgeNew,0)))","v":44887.906370725213},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AN$8+1),AgeNew,0)))","v":45258.13538708054},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AO$8+1),AgeNew,0)))","v":54973.380025277838},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AP$8+1),AgeNew,0)))","v":53585.781997535873},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AQ$8+1),AgeNew,0)))","v":53954.667115724071},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AR$8+1),AgeNew,0)))","v":54766.404460012396},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AS$8+1),AgeNew,0)))","v":52086.893043296521},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AT$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C50,Year,0),MATCH(($C50-AV$8+1),AgeNew,0)))","v":0},729654.77048324724,{"$f":"IF(AW50=SUM('Stock Model-MH'!D54:U54),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C55","v":2032},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AE$8+1),AgeNew,0)))","v":39322.057791011262},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AM$8+1),AgeNew,0)))","v":44887.906370725213},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AN$8+1),AgeNew,0)))","v":45258.13538708054},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AO$8+1),AgeNew,0)))","v":54973.380025277838},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AP$8+1),AgeNew,0)))","v":53585.781997535873},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AQ$8+1),AgeNew,0)))","v":53954.667115724071},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AR$8+1),AgeNew,0)))","v":54766.404460012396},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AS$8+1),AgeNew,0)))","v":52086.893043296521},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AT$8+1),AgeNew,0)))","v":47688.742599762823},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AU$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C51,Year,0),MATCH(($C51-AV$8+1),AgeNew,0)))","v":0},736115.74896009092,{"$f":"IF(AW51=SUM('Stock Model-MH'!D55:U55),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C56","v":2033},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AF$8+1),AgeNew,0)))","v":39857.69614305313},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AM$8+1),AgeNew,0)))","v":44887.906370725213},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AN$8+1),AgeNew,0)))","v":45258.13538708054},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AO$8+1),AgeNew,0)))","v":54973.380025277838},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AP$8+1),AgeNew,0)))","v":53585.781997535873},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AQ$8+1),AgeNew,0)))","v":53954.667115724071},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AR$8+1),AgeNew,0)))","v":54766.404460012396},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AS$8+1),AgeNew,0)))","v":52086.893043296521},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AT$8+1),AgeNew,0)))","v":47688.742599762823},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AU$8+1),AgeNew,0)))","v":45847.646052623299},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C52,Year,0),MATCH(($C52-AV$8+1),AgeNew,0)))","v":0},742641.33722170291,{"$f":"IF(AW52=SUM('Stock Model-MH'!D56:U56),\"OK\",\"Error\")","v":"OK"}]
[null,null,{"$f":"'Stock Model-MH'!C57","v":2034},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-D$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-D$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-E$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-E$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-F$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-F$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-G$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-G$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-H$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-H$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-I$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-I$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-J$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-J$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-K$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-K$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-L$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-L$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-M$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-M$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-N$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-N$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-O$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-O$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-P$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-P$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Q$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Q$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-R$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-R$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-S$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-S$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-T$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-T$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-U$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-U$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-V$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-V$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-W$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-W$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-X$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-X$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Y$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Y$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Z$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-Z$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AA$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AA$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AB$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AB$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AC$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AC$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AD$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AD$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AE$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AE$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AF$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AF$8+1),AgeNew,0)))","v":0},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AG$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AG$8+1),AgeNew,0)))","v":39815.165120768681},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AH$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AH$8+1),AgeNew,0)))","v":40179.054129669879},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AI$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AI$8+1),AgeNew,0)))","v":40826.474120125189},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AJ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AJ$8+1),AgeNew,0)))","v":41164.17649574532},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AK$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AK$8+1),AgeNew,0)))","v":43442.574763192009},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AL$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AL$8+1),AgeNew,0)))","v":44306.639397110099},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AM$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AM$8+1),AgeNew,0)))","v":44887.906370725213},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AN$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AN$8+1),AgeNew,0)))","v":45258.13538708054},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AO$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AO$8+1),AgeNew,0)))","v":54973.380025277838},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AP$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AP$8+1),AgeNew,0)))","v":53585.781997535873},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AQ$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AQ$8+1),AgeNew,0)))","v":53954.667115724071},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AR$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AR$8+1),AgeNew,0)))","v":54766.404460012396},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AS$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AS$8+1),AgeNew,0)))","v":52086.893043296521},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AT$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AT$8+1),AgeNew,0)))","v":47688.742599762823},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AU$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AU$8+1),AgeNew,0)))","v":45847.646052623299},{"$f":"IF(ISNA(INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AV$8+1),AgeNew,0))),0,INDEX('Stock Model-MH'!$D$13:$U$57,MATCH($C53,Year,0),MATCH(($C53-AV$8+1),AgeNew,0)))","v":46448.540287281285},749232.18136593106,{"$f":"IF(AW53=SUM('Stock Model-MH'!D57:U57),\"OK\",\"Error\")","v":"OK"}]
[]
[]
[]
[null,null,"Distribution in Year by Vintage (YEAR is vertical, VINTAGE is horizontal)"]
[null,null,null,{"$f":"D8","v":1990},{"$f":"E8","v":1991},1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"Sum Check "]
[null,null,{"$f":"C9","v":1990},{"$f":"IF(D9=0,0, D9/$AW9)","v":1},{"$f":"IF(E9=0,0, E9/$AW9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D59:AV59)","v":1}]
[null,null,1991,0.49521521275062974,{"$f":"IF(E10=0,0, E10/$AW10)","v":0.50478478724937015},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D60:AV60)","v":0.99999999999999989}]
[null,null,1992,0.32007871861376613,{"$f":"IF(E11=0,0, E11/$AW11)","v":0.3262639428644965},0.35365733852173736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1993,0.22845513012870114,{"$f":"IF(E12=0,0, E12/$AW12)","v":0.23286981354531688},0.25242175938115852,0.28625329694482349,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1994,0.17360102631926272,{"$f":"IF(E13=0,0, E13/$AW13)","v":0.17695570507638836},0.19181305523406958,0.21752134044395849,0.24010887292632077,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1995,0.13982117082318721,{"$f":"IF(E14=0,0, E14/$AW14)","v":0.14252308521564225},0.15448944358587816,0.17519532657583511,0.19338770311099754,0.19458327068845965,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1996,0.1177054526789406,{"$f":"IF(E15=0,0, E15/$AW15)","v":0.11998000133842675},0.13005362338431986,0.14748442671761516,0.16279928857129605,0.16380575148449392,0.15817145582490766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH15=0,0, AH15/$AW15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1997,{"$f":"IF(D16=0,0, D16/$AW16)","v":0.10124507170032294},0.10320153877023593,0.11186642695600543,0.12685964004093719,0.14003281300078158,0.140898528288317,0.13605215409704138,0.13984382714635843,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,1998,8.8388438974712075E-2,9.0096463546287212E-2,9.7661038569726577E-2,0.11075033444888707,0.12225070848892855,0.1230064906872788,0.11877553462926835,0.12208572105418006,0.12698526960073128,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,1999,7.8929376502688567E-2,8.0454613468625549E-2,8.7209650632238109E-2,9.8898169793628962E-2,0.10916780870859925,0.10984270938995062,0.10606453740792726,0.10902047772836548,0.11339569146004573,0.10701696490793046,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2000,7.204238658472023E-2,7.3434538860617099E-2,7.9600164642781371E-2,9.0268801002770196E-2,9.964236164115399E-2,0.1002583738022351,9.6809866559773694E-2,9.9507886038986457E-2,0.10350134009899348,9.7679189911730122E-2,8.7255090856238213E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2001,6.6525447603374172E-2,6.7810990152373213E-2,7.3504458044792761E-2,8.3356100151780091E-2,9.2011842231792054E-2,9.2580680754331152E-2,8.9396256990156742E-2,9.1887664646206263E-2,9.5575303707317344E-2,9.0199008368096703E-2,8.0573177126192913E-2,7.6579070223586551E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2002,6.1717295928619659E-2,6.290992540776924E-2,6.8191895773027339E-2,7.7331506752043852E-2,8.5361651827036311E-2,8.5889377332025826E-2,8.2935108989670284E-2,8.5246449223019397E-2,8.8667562788003307E-2,8.3679841210711578E-2,7.4749720531818234E-2,7.1044289203518574E-2,7.2275375032736386E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH21=0,0, AH21/$AW21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2003,{"$f":"IF(D22=0,0, D22/$AW22)","v":5.7575590189514317E-2},5.8688185048156018E-2,6.3615694534232436E-2,7.2141967247606811E-2,7.9633227761269645E-2,8.0125538821737563E-2,7.7369524631063294E-2,7.9525756138965994E-2,8.2717286643431309E-2,7.8064279586127966E-2,6.9733438760801958E-2,6.6276670403997831E-2,6.7425140895529756E-2,6.7107699337565149E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2004,5.3940472105840034E-2,5.4982821680375417E-2,5.9599225734768828E-2,6.7587179899871147E-2,7.4605468856089305E-2,7.5066697146362271E-2,7.24846878940726E-2,7.4504782609956924E-2,7.7494811224242857E-2,7.3135578491124342E-2,6.5330717339418254E-2,6.2092197047871125E-2,6.316815719537372E-2,6.2870757768876073E-2,6.3136445005757102E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2005,5.0704562361948806E-2,5.1684380983136914E-2,5.602384517626921E-2,6.353259888747316E-2,7.0129857979986956E-2,7.0563417007081713E-2,6.8136303486551822E-2,7.0035211940627257E-2,7.2845867584122412E-2,6.8748146905427701E-2,6.1411502387068231E-2,5.8367262177954279E-2,5.9378675060862841E-2,5.9099116740763812E-2,5.9348865297742963E-2,5.9990386022981977E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2006,0,5.1204302868392816E-2,5.5503459298343848E-2,6.2942466825939083E-2,6.9478446289145804E-2,6.9907978138273097E-2,6.7503409225244365E-2,6.9384679383700049E-2,7.216922783123278E-2,6.8109569444873869E-2,6.084107244810455E-2,5.7825109120180226E-2,5.882712734302286E-2,5.8550165742256077E-2,5.8797594472353026E-2,5.9433156336240051E-2,5.9522235232697673E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2007,0,0,5.4849500920814566E-2,6.2200859834167128E-2,6.8659830430190485E-2,6.9084301406451415E-2,6.670806384438531E-2,6.8567168314502464E-2,7.1318908378415133E-2,6.7307082102797219E-2,6.0124224714138336E-2,5.714379636925021E-2,5.8134008513344805E-2,5.786031015709224E-2,5.8104823607800588E-2,5.873289709149327E-2,5.8820926433718855E-2,6.2383297881438197E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2008,0,0,0,6.1657143985502968E-2,6.8059654836621242E-2,6.8480415388336491E-2,6.612494921152344E-2,6.79678027074994E-2,7.0695489009323528E-2,6.6718731276712198E-2,5.9598661338440981E-2,5.664428578657283E-2,5.7625842197648304E-2,5.7354536318516551E-2,5.7596912405871468E-2,5.821949571614661E-2,5.8306755568229403E-2,6.1837987288618321E-2,6.3111336964436479E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AH27=0,0, AH27/$AW27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2009,{"$f":"IF(D28=0,0, D28/$AW28)","v":0},0,0,0,6.7892435838565177E-2,6.8312162603699392E-2,6.5962483683594988E-2,6.7800809385301336E-2,7.0521793905115301E-2,6.6554806857429649E-2,5.9452230557115085E-2,5.6505113750840788E-2,5.7484258529356722E-2,5.7213619234523456E-2,5.7455399816559144E-2,5.8076453472333388E-2,5.8163498931541713E-2,6.1686054601021986E-2,6.2956275723551461E-2,6.3962603109450386E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999978]
[null,null,2010,0,0,0,0,0,6.8521825689754928E-2,6.6164935155863885E-2,6.8008903030575801E-2,7.0738238772043258E-2,6.6759076282751614E-2,5.9634700817993859E-2,5.6678538746849902E-2,5.766068870787118E-2,5.7389218769304799E-2,5.7631741422167197E-2,5.8254701210335914E-2,5.8342013828698761E-2,6.1875380894924739E-2,6.3149500568903505E-2,6.4158916565926233E-2,6.5031619536034355E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2011,0,0,0,0,0,0,6.5272108110005764E-2,6.709119355437361E-2,6.9783699746148786E-2,6.5858231919776938E-2,5.8829992498752905E-2,5.5913720762917826E-2,5.6882617630798105E-2,5.6614810896959709E-2,5.6854060958634663E-2,5.7468614551799205E-2,5.7554748977106537E-2,6.104043692640692E-2,6.2297363679363262E-2,6.3293158656422169E-2,6.4154085406801842E-2,8.1091155723731601E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2012,0,0,0,0,0,0,0,6.616523670675524E-2,6.8820582365031968E-2,6.494929175062146E-2,5.8018052339193681E-2,5.5142029429475006E-2,5.6097554099874221E-2,5.5833443491650807E-2,5.6069391551659603E-2,5.6675463404111663E-2,5.6760409048049881E-2,6.0197989392546669E-2,6.1437568713266444E-2,6.2419620259496614E-2,6.3268664958334525E-2,7.997197886987488E-2,7.8172723620057061E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999956]
[null,null,2013,0,0,0,0,0,0,0,0,6.7924869308938138E-2,6.4103964283084097E-2,5.7262936279673736E-2,5.442434535877777E-2,5.5367433692643873E-2,5.5106760534553961E-2,5.5339637685386356E-2,5.5937821396638263E-2,5.6021661456756654E-2,5.9414501034899481E-2,6.0637946993426201E-2,6.1607216950755397E-2,6.2445211170277071E-2,7.8931128253187821E-2,7.7155290654937647E-2,7.831927494606325E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999978]
[null,null,2014,0,0,0,0,0,0,0,0,0,6.3328918804025455E-2,5.6570601876060327E-2,5.3766330783660797E-2,5.4698016759534063E-2,5.4440495256025095E-2,5.4670556818384189E-2,5.5261508222145636E-2,5.5344334618596183E-2,5.8696153255123007E-2,5.9904807207107953E-2,6.0862358258955772E-2,6.1690220755134258E-2,7.7976815757949916E-2,7.6222448827192132E-2,7.7372360029818121E-2,7.9194072770286852E-2,0,0,0,0,0,{"$f":"IF(AH33=0,0, AH33/$AW33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999978]
[null,null,2015,{"$f":"IF(D34=0,0, D34/$AW34)","v":0},0,0,0,0,0,0,0,0,0,5.593405963280261E-2,5.3161342686066405E-2,5.4082545169428953E-2,5.382792134263005E-2,5.4055394212308934E-2,5.4639696128178587E-2,5.4721590547622545E-2,5.8035693938365662E-2,5.9230747906040659E-2,6.0177524427048011E-2,6.099607167055196E-2,7.7099407076080054E-2,7.536478058690442E-2,7.6501752788844676E-2,7.8302967300976911E-2,7.3868504586149436E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2016,0,0,0,0,0,0,0,0,0,0,0,5.2597478164869774E-2,5.350890976264213E-2,5.3256986645323634E-2,5.3482046786612565E-2,5.4060151208149325E-2,5.4141177000969577E-2,5.7420128809243222E-2,5.8602507240537081E-2,5.9539241620719469E-2,6.0349106808311834E-2,7.628163953939042E-2,7.4565411651253702E-2,7.5690324370610018E-2,7.7472434004890442E-2,7.3085006147896162E-2,6.5947450238580729E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2017,0,0,0,0,0,0,0,0,0,0,0,0,5.2963301612780934E-2,5.2713947250956752E-2,5.2936712547371416E-2,5.3508922278000429E-2,5.3589121884432142E-2,5.6834639581685172E-2,5.8004961790731266E-2,5.8932144679127517E-2,5.9733752007447488E-2,7.550382731331283E-2,7.3805099088819798E-2,7.4918541539948161E-2,7.6682479741756432E-2,7.2339788666100496E-2,6.5275011452734705E-2,6.2257748564794393E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,5.2184663706257073E-2,5.2405192289014899E-2,5.2971656648440779E-2,5.3051050996792054E-2,5.6263981509803121E-2,5.7422552895404037E-2,5.8340426242941605E-2,5.9133984893628491E-2,7.4745718018849827E-2,7.3064046170193367E-2,7.4166308908966916E-2,7.591253598283329E-2,7.1613448451323197E-2,6.4619606360842477E-2,6.1632638825079397E-2,6.2472188099629407E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1874985219416615E-2,5.2435718402313529E-2,5.2514309482077408E-2,5.5694733321651778E-2,5.6841582915719287E-2,5.7750169722809178E-2,5.8535699581150173E-2,7.3989481730330361E-2,7.232482411755313E-2,7.3415934764880675E-2,7.5144494468411274E-2,7.088890275291608E-2,6.3965820531029602E-2,6.1009073498902652E-2,6.1840128673131697E-2,6.1774140817706477E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1892726521791138E-2,5.1970503760923221E-2,5.511799309756471E-2,5.6252966626294823E-2,5.7152144670159347E-2,5.7929540066954215E-2,7.3223292402754436E-2,7.157587295501297E-2,7.2655684735074041E-2,7.4366344543025556E-2,7.0154821104245924E-2,6.3303430041538974E-2,6.037730125361887E-2,6.1199750534277238E-2,6.1134446008284715E-2,{"$f":"IF(AH39=0,0, AH39/$AW39)","v":6.1693181678479744E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2021,{"$f":"IF(D40=0,0, D40/$AW40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1415497107513197E-2,5.4529373579222509E-2,5.5652226427676227E-2,5.6541801913150308E-2,5.7310895300414222E-2,7.2441321639972009E-2,7.0811495417007805E-2,7.1879775603588048E-2,7.3572166826353216E-2,6.9405619352021941E-2,6.2627396093160217E-2,5.9732516202759003E-2,6.0546182331632704E-2,6.0481575209817562E-2,6.1034343995106453E-2,6.201781300060448E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3929925968732709E-2,5.5040435168016141E-2,5.5920231448923656E-2,5.6680870105040346E-2,7.1644965945646732E-2,7.0033056587864378E-2,7.1089593048757962E-2,7.2763379622177091E-2,6.8642635478482872E-2,6.1938925999428053E-2,5.907586985316788E-2,5.9880591257672401E-2,5.9816694369301197E-2,6.0363386504415237E-2,6.1336044123193774E-2,6.1843394519179432E-2,0,0,0,0,0,0,0,0,0,0,0,0,0.99999999999999989]
[null,null,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4423466694778107E-2,5.5293401015718648E-2,5.6045513393492556E-2,7.084187118231966E-2,6.9248030309142006E-2,7.0292723664413193E-2,7.1947748148768587E-2,6.7873194941159426E-2,6.1244629806252657E-2,5.8413666708929335E-2,5.9209367695357527E-2,5.9146187050699559E-2,5.9686751112681485E-2,6.0648505854616681E-2,6.1150169173487985E-2,6.4534773248182575E-2,0,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4670437338883895E-2,5.5414076034741987E-2,7.0043730504862581E-2,6.8467846656436612E-2,6.9500769963170186E-2,7.1137148096983099E-2,6.7108500885406791E-2,6.0554616548438397E-2,5.7755548526254162E-2,5.8542284739254408E-2,5.8479815919985689E-2,5.9014289711348866E-2,5.9965208833495015E-2,6.046122015737386E-2,6.3807691555107557E-2,6.5076814528256838E-2,0,0,0,0,0,0,0,0,0,0,1]
[null,null,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.4797053978059979E-2,6.926381085725003E-2,6.7705474086440912E-2,6.872689604714978E-2,7.0345053514412156E-2,6.6361264294992478E-2,5.9880355842171586E-2,5.711245475141391E-2,5.7890430850902432E-2,5.7828657606514712E-2,5.8357180164155566E-2,5.9297511036628163E-2,5.9787999396864966E-2,6.3097208661721763E-2,6.4352200263870937E-2,6.5196448647450528E-2,0,0,0,0,0,0,0,0,0,0.99999999999999978]
[null,null,2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.8514459605017161E-2,6.6972982166609102E-2,6.7983353568363117E-2,6.9584004515129499E-2,6.5643315110797337E-2,5.9232522304294787E-2,5.64945665792735E-2,5.7264125911663244E-2,5.7203020979594232E-2,{"$f":"IF(AH45=0,0, AH45/$AW45)","v":5.7725825557881943E-2},5.8655983179589401E-2,5.914116504481242E-2,6.2414572639564292E-2,6.3655986739739892E-2,6.4491101369695464E-2,6.5023014727974643E-2,0,0,0,0,0,0,0,0,1]
[null,null,2027,{"$f":"IF(D46=0,0, D46/$AW46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6279264480434308E-2,6.7279170281160469E-2,6.8863241409689066E-2,6.4963370345037616E-2,5.8618981634760162E-2,5.5909386126784096E-2,5.6670974231043197E-2,5.6610502234386607E-2,5.7127891512793107E-2,5.8048414401624199E-2,5.8528570669508888E-2,6.1768071744510919E-2,6.2996627063588551E-2,6.38230914323486E-2,6.4349495140434324E-2,7.8162947291895921E-2,0,0,0,0,0,0,0,1.0000000000000002]
[null,null,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.6618926712401577E-2,6.818745257230252E-2,6.4325852859373506E-2,5.8043724754067286E-2,5.5360719838701125E-2,5.6114834104537742E-2,5.6054955549309102E-2,5.6567267432406095E-2,5.7478756777649978E-2,5.7954201036059146E-2,6.1161911294649214E-2,6.2378410196489598E-2,6.3196764064153962E-2,6.3718001913900743E-2,7.7395895869456416E-2,7.5442325024542053E-2,0,0,0,0,0,0,1]
[null,null,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.7556291428119003E-2,6.3730435706221292E-2,5.750645664466543E-2,5.4848286334323364E-2,5.5595420318525823E-2,5.5536096015084045E-2,5.6043665803527022E-2,5.6946718161666202E-2,5.741776158193268E-2,6.0595780423690973E-2,6.1801019089082879E-2,6.261179805632236E-2,6.3128211190300654E-2,7.6679498932053947E-2,7.4744010856963139E-2,7.5258549457521376E-2,0,0,0,0,0,1.0000000000000002]
[null,null,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.3172339164851612E-2,5.7002864378204898E-2,5.4367972045490542E-2,5.5108563270524595E-2,5.5049758478493707E-2,5.555288340569739E-2,5.6448027605165305E-2,5.6914946030823289E-2,6.0065134507006034E-2,6.1259818725009865E-2,6.2063497584860822E-2,6.2575388415158043E-2,7.6008005591804248E-2,7.4089466862635844E-2,7.4599499575070283E-2,7.5721834359203502E-2,0,0,0,0,1]
[null,null,2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6503110499249186E-2,5.3891318719081947E-2,5.4625417053952172E-2,5.4567127813608708E-2,5.5065841758369462E-2,5.5953138075265363E-2,5.6415962947083127E-2,5.9538533181137401E-2,6.0722743397903095E-2,6.1519376267486256E-2,6.2026779263166153E-2,7.5341630383460936E-2,7.3439911812056322E-2,7.3945472980311122E-2,7.5057968063089398E-2,7.1385667784779366E-2,0,0,0,1]
[null,null,2032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3418307985614283E-2,5.4145963049099285E-2,5.4088185420588374E-2,{"$f":"IF(AH51=0,0, AH51/$AW51)","v":5.4582522091710085E-2},5.5462030499687932E-2,5.5920793100674535E-2,5.9015956151682987E-2,6.0189772409708651E-2,6.0979413134603165E-2,6.1482362591775287E-2,7.4680347625952312E-2,7.2795320672375763E-2,7.3296444468068656E-2,7.4399175044659455E-2,7.0759106997614923E-2,6.4784298756184203E-2,0,0,0.99999999999999978]
[null,null,2033,{"$f":"IF(D52=0,0, D52/$AW52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3670182556986176E-2,5.3612912620406079E-2,5.4102905555976487E-2,5.4974685724957353E-2,5.5429417179690951E-2,5.8497383037840474E-2,5.9660884974253876E-2,6.0443587127341249E-2,6.0942117168424598E-2,7.4024131528873507E-2,7.2155668304171916E-2,7.2652388725860578E-2,7.3745429610610022E-2,7.0137346835767195E-2,6.4215039224952489E-2,6.1735919823887028E-2,0,1]
[null,null,2034,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.3141290658633135E-2,5.3626973225334676E-2,5.4491084520280647E-2,5.4941815794268989E-2,5.7982793376535842E-2,5.9136060221458078E-2,5.9911877101821387E-2,6.0406021674843276E-2,7.3372956197710892E-2,7.1520929466541622E-2,7.2013280339025071E-2,7.3096705963920733E-2,6.9520362764365642E-2,6.3650152497215354E-2,6.1192841408704707E-2,6.1994854789339915E-2,1]

{"sheet":"UEC Development","index":18,"n_rows":145,"n_cols":4,"rows_kept":145,"cut":false,"hidden":false,"merged":[[144,3,144,5],[19,2,19,3],[34,2,34,3],[49,2,49,3],[64,2,64,3],[79,2,79,3],[94,2,94,3],[109,2,109,3],[123,2,123,3],[138,2,138,3]]}
[]
[null,null,"UEC Development"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"}]
[]
[null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level"]
[null,null,null,"kWh / year"]
[null,null,{"$f":"'Efficiency Levels'!C12&\" - \"&'Efficiency Levels'!D12","v":"EL0 - EISA"},3.8552581752242054]
[null,null,{"$f":"'Efficiency Levels'!C13&\" - \"&'Efficiency Levels'!D13","v":"EL1 - Energy Star 2.0"},2.5008082624623822]
[null,null,{"$f":"'Efficiency Levels'!C14&\" - \"&'Efficiency Levels'!D14","v":"EL2 - Intermediate"},1.996320136562227]
[null,null,{"$f":"'Efficiency Levels'!C15&\" - \"&'Efficiency Levels'!D15","v":"EL3 - Best in Market"},1.7415206901402271]
[null,null,{"$f":"'Efficiency Levels'!C16&\" - \"&'Efficiency Levels'!D16","v":"EL4 - Max Tech"},1.5586014879195134]
[]
[null,null,"Source: Calculated from DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Energy Split' tab, column D and 'EPS Inputs' tab, columns AH:AN "]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"B 18 W - AC-DC, Basic Voltage 18 W Rep. Unit"}]
[]
[null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level"]
[null,null,null,"kWh / year"]
[null,null,{"$f":"'Efficiency Levels'!C28&\" - \"&'Efficiency Levels'!D28","v":"EL0 - EISA"},13.413228753871461]
[null,null,{"$f":"'Efficiency Levels'!C29&\" - \"&'Efficiency Levels'!D29","v":"EL1 - Energy Star 2.0"},10.260953057095447]
[null,null,{"$f":"'Efficiency Levels'!C30&\" - \"&'Efficiency Levels'!D30","v":"EL2 - Intermediate"},8.4639598664060891]
[null,null,{"$f":"'Efficiency Levels'!C31&\" - \"&'Efficiency Levels'!D31","v":"EL3 - Best in Market"},6.9147887694936454]
[null,null,{"$f":"'Efficiency Levels'!C32&\" - \"&'Efficiency Levels'!D32","v":"EL4 - Max Tech"},3.9323334670930423]
[]
[null,null,"Source: Calculated from DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Energy Split' tab, column D and 'EPS Inputs' tab, columns AH:AN "]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H12,MODEL_PCS,0),0)","v":"B 60 W - AC-DC, Basic Voltage 60 W Rep. Unit"}]
[]
[null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level"]
[null,null,null,"kWh / year"]
[null,null,{"$f":"'Efficiency Levels'!C44&\" - \"&'Efficiency Levels'!D44","v":"EL0 - EISA"},11.730329222162386]
[null,null,{"$f":"'Efficiency Levels'!C45&\" - \"&'Efficiency Levels'!D45","v":"EL1 - Energy Star 2.0"},10.340121344512823]
[null,null,{"$f":"'Efficiency Levels'!C46&\" - \"&'Efficiency Levels'!D46","v":"EL2 - Intermediate"},8.7445876522134309]
[null,null,{"$f":"'Efficiency Levels'!C47&\" - \"&'Efficiency Levels'!D47","v":"EL3 - Best in Market"},7.397737842169116]
[null,null,{"$f":"'Efficiency Levels'!C48&\" - \"&'Efficiency Levels'!D48","v":"EL4 - Max Tech"},4.6162749483560885]
[]
[null,null,"Source: Calculated from DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Energy Split' tab, column D and 'EPS Inputs' tab, columns AH:AN "]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"B 120 W - AC-DC, Basic Voltage 120 W Rep. Unit"}]
[]
[null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level"]
[null,null,null,"kWh / year"]
[null,null,{"$f":"'Efficiency Levels'!C60&\" - \"&'Efficiency Levels'!D60","v":"EL0 - EISA"},20.315405820691883]
[null,null,{"$f":"'Efficiency Levels'!C61&\" - \"&'Efficiency Levels'!D61","v":"EL1 - Energy Star 2.0"},17.612990853045769]
[null,null,{"$f":"'Efficiency Levels'!C62&\" - \"&'Efficiency Levels'!D62","v":"EL2 - Intermediate"},14.859487256044128]
[null,null,{"$f":"'Efficiency Levels'!C63&\" - \"&'Efficiency Levels'!D63","v":"EL3 - Best in Market"},14.209470856847945]
[null,null,{"$f":"'Efficiency Levels'!C64&\" - \"&'Efficiency Levels'!D64","v":"EL4 - Max Tech"},7.3922283701627496]
[]
[null,null,"Source: Calculated from DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Energy Split' tab, column D and 'EPS Inputs' tab, columns AH:AN "]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H14&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H14,MODEL_PCS,0),0)","v":"C - AC-DC, Low Voltage"}]
[]
[null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level"]
[null,null,null,"kWh / year"]
[null,null,{"$f":"'Efficiency Levels'!C76&\" - \"&'Efficiency Levels'!D76","v":"EL0 - EISA"},2.3933808003816193]
[null,null,{"$f":"'Efficiency Levels'!C77&\" - \"&'Efficiency Levels'!D77","v":"EL1 - Energy Star 2.0"},1.6933671276173816]
[null,null,{"$f":"'Efficiency Levels'!C78&\" - \"&'Efficiency Levels'!D78","v":"EL2 - Intermediate"},1.3338102703661303]
[null,null,{"$f":"'Efficiency Levels'!C79&\" - \"&'Efficiency Levels'!D79","v":"EL3 - Best in Market"},1.0046439735589154]
[null,null,{"$f":"'Efficiency Levels'!C80&\" - \"&'Efficiency Levels'!D80","v":"EL4 - Max Tech"},0.79938270612765294]
[]
[null,null,"Source: Calculated from DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Energy Split' tab, column D and 'EPS Inputs' tab, columns AH:AN "]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H15&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H15,MODEL_PCS,0),0)","v":"D - AC-AC, Basic Voltage"}]
[]
[null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level"]
[null,null,null,"kWh / year"]
[null,null,{"$f":"'Efficiency Levels'!C92&\" - \"&'Efficiency Levels'!D92","v":"EL0 - EISA"},14.50996888311542]
[null,null,{"$f":"'Efficiency Levels'!C93&\" - \"&'Efficiency Levels'!D93","v":"EL1 - Energy Star 2.0"},11.607393135357349]
[null,null,{"$f":"'Efficiency Levels'!C94&\" - \"&'Efficiency Levels'!D94","v":"EL2 - Intermediate"},9.1427760880378468]
[null,null,{"$f":"'Efficiency Levels'!C95&\" - \"&'Efficiency Levels'!D95","v":"EL3 - Best in Market"},7.6618964219150545]
[null,null,{"$f":"'Efficiency Levels'!C96&\" - \"&'Efficiency Levels'!D96","v":"EL4 - Max Tech"},4.3041461632636953]
[]
[null,null,"Source: Calculated from DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Energy Split' tab, column D and 'EPS Inputs' tab, columns AH:AN "]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H16&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H16,MODEL_PCS,0),0)","v":"E - AC-AC, Low Voltage"}]
[]
[null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level"]
[null,null,null,"kWh / year"]
[null,null,{"$f":"'Efficiency Levels'!C108&\" - \"&'Efficiency Levels'!D108","v":"EL0 - EISA"},9.3985934819897086]
[null,null,{"$f":"'Efficiency Levels'!C109&\" - \"&'Efficiency Levels'!D109","v":"EL1 - Energy Star 2.0"},7.7171428571428571]
[null,null,{"$f":"'Efficiency Levels'!C110&\" - \"&'Efficiency Levels'!D110","v":"EL2 - Intermediate"},6.7993019726858854]
[null,null,{"$f":"'Efficiency Levels'!C111&\" - \"&'Efficiency Levels'!D111","v":"EL3 - Best in Market"},6.1268621700879748]
[null,null,{"$f":"'Efficiency Levels'!C112&\" - \"&'Efficiency Levels'!D112","v":"EL4 - Max Tech"},5.6756165665161546]
[]
[null,null,"Source: Calculated from DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Energy Split' tab, column D and 'EPS Inputs' tab, columns AH:AN "]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H17&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H17,MODEL_PCS,0),0)","v":"X - Multiple-voltage EPSs"}]
[]
[null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level"]
[null,null,null,"kWh / year"]
[null,null,{"$f":"'Efficiency Levels'!C124&\" - \"&'Efficiency Levels'!D124","v":"EL0 - Generic Replacement"},123.37515595823524]
[null,null,{"$f":"'Efficiency Levels'!C125&\" - \"&'Efficiency Levels'!D125","v":"EL1 - Manufacturer Provided"},33.125277496797047]
[null,null,{"$f":"'Efficiency Levels'!C126&\" - \"&'Efficiency Levels'!D126","v":"EL2 - EU Qualified Level"},32.458620538755817]
[null,null,{"$f":"'Efficiency Levels'!C127&\" - \"&'Efficiency Levels'!D127","v":"EL3 - Higher level "},27.027874598577991]
[]
[null,null,"Source: Calculated from DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Energy Split' tab, column D and 'EPS Inputs' tab, columns AH:AN "]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H18&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H18,MODEL_PCS,0),0)","v":"H - High Power EPSs"}]
[]
[null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level"]
[null,null,null,"kWh / year"]
[null,null,{"$f":"'Efficiency Levels'!C140&\" - \"&'Efficiency Levels'!D140","v":"EL0 - Line Frequency"},234.00795779792708]
[null,null,{"$f":"'Efficiency Levels'!C141&\" - \"&'Efficiency Levels'!D141","v":"EL1 - Switched-mode - Low Level"},89.904647397912939]
[null,null,{"$f":"'Efficiency Levels'!C142&\" - \"&'Efficiency Levels'!D142","v":"EL2 - Switched-mode - Mid Level"},44.263275664893612]
[null,null,{"$f":"'Efficiency Levels'!C143&\" - \"&'Efficiency Levels'!D143","v":"EL3 - Best-In-Market"},35.419190178571419]
[null,null,{"$f":"'Efficiency Levels'!C144&\" - \"&'Efficiency Levels'!D144","v":"EL4 - Max Tech"},21.316475799999992]
[]
[null,null,"Source: Calculated from DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet, 'Energy Split' tab, column D and 'EPS Inputs' tab, columns AH:AN "]
[]
[]
[]
[null,null,"Standard Compliance Year",2016]
[null,null,"EPS lifetime ","Varies by product class"]
[null,null,"Source ","DOE External Power Supplies 2014 Final Rule, Technical Support Document: National Impact Analysis Spreadsheet"]

{"sheet":"UEC-SF","index":19,"n_rows":16,"n_cols":48,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Weighted Annual UEC - Single Family"]
[]
[null,null,"NAVIGATION"]
[]
[]
[null,null,"Market UEC (Shipment Weighted Average)"]
[null,null,null,1990,{"$f":"D8+1","v":1991},{"$f":"E8+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!H11:H14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!I11:I14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!J11:J14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!K11:K14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!L11:L14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!M11:M14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!N11:N14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!O11:O14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!P11:P14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!Q11:Q14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!R11:R14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!S11:S14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!T11:T14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!U11:U14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!V11:V14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!W11:W14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!X11:X14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!Y11:Y14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!Z11:Z14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AA11:AA14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AB11:AB14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AC11:AC14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AD11:AD14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AE11:AE14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AF11:AF14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AG11:AG14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AH11:AH14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AI11:AI14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AJ11:AJ14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AK11:AK14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AL11:AL14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AM11:AM14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AN11:AN14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AO11:AO14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AP11:AP14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AQ11:AQ14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AR11:AR14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AS11:AS14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AT11:AT14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AU11:AU14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AV11:AV14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AW11:AW14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AX11:AX14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AY11:AY14)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AZ11:AZ14)","v":{"$error":"#REF!"}}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!H20:H23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!I20:I23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!J20:J23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!K20:K23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!L20:L23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!M20:M23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!N20:N23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!O20:O23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!P20:P23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!Q20:Q23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!R20:R23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!S20:S23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!T20:T23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!U20:U23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!V20:V23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!W20:W23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!X20:X23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!Y20:Y23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!Z20:Z23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AA20:AA23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AB20:AB23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AC20:AC23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AD20:AD23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AE20:AE23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AF20:AF23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AG20:AG23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AH20:AH23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AI20:AI23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AJ20:AJ23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AK20:AK23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AL20:AL23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AM20:AM23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AN20:AN23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AO20:AO23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AP20:AP23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AQ20:AQ23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AR20:AR23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AS20:AS23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AT20:AT23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AU20:AU23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AV20:AV23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AW20:AW23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AX20:AX23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AY20:AY23)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - SF'!AZ20:AZ23)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,1990,{"$f":"D14+1","v":1991},{"$f":"E14+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(D$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(E$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(F$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(G$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(H$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(I$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(J$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(K$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(L$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(M$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(N$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(O$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(P$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(Q$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(R$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(S$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(T$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(U$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(V$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(W$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(X$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(Y$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(Z$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AA$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AB$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AC$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AD$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AE$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AF$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AG$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AH$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AI$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AJ$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AK$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AL$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AM$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AN$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AO$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AP$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AQ$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AR$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AS$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AT$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AU$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AV$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(D$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(E$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(F$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(G$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(H$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(I$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(J$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(K$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(L$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(M$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(N$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(O$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(P$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(Q$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(R$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(S$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(T$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(U$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(V$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(W$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(X$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(Y$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(Z$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AA$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AB$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AC$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AD$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AE$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AF$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AG$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AH$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AI$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AJ$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AK$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AL$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AM$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AN$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AO$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AP$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AQ$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AR$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AS$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AT$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AU$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-SF'!$D$58,MATCH(AV$14,'Installed Base-SF'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}}]

{"sheet":"UEC","index":20,"n_rows":152,"n_cols":48,"rows_kept":152,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Weighted Annual UEC"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D10+1","v":1991},{"$f":"E10+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"'Product Class Dist'!D$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!H13:H17)+'Product Class Dist'!D$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!H37:H41)+'Product Class Dist'!D$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!H61:H65)+'Product Class Dist'!D$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!H85:H89)+'Product Class Dist'!D$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!H109:H113)+'Product Class Dist'!D$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!H133:H137)+'Product Class Dist'!D$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!H157:H161)+'Product Class Dist'!D$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!H181:H184)+'Product Class Dist'!D$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!H203:H207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!E$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!I13:I17)+'Product Class Dist'!E$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!I37:I41)+'Product Class Dist'!E$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!I61:I65)+'Product Class Dist'!E$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!I85:I89)+'Product Class Dist'!E$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!I109:I113)+'Product Class Dist'!E$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!I133:I137)+'Product Class Dist'!E$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!I157:I161)+'Product Class Dist'!E$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!I181:I184)+'Product Class Dist'!E$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!I203:I207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!F$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!J13:J17)+'Product Class Dist'!F$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!J37:J41)+'Product Class Dist'!F$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!J61:J65)+'Product Class Dist'!F$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!J85:J89)+'Product Class Dist'!F$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!J109:J113)+'Product Class Dist'!F$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!J133:J137)+'Product Class Dist'!F$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!J157:J161)+'Product Class Dist'!F$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!J181:J184)+'Product Class Dist'!F$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!J203:J207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!G$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!K13:K17)+'Product Class Dist'!G$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!K37:K41)+'Product Class Dist'!G$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!K61:K65)+'Product Class Dist'!G$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!K85:K89)+'Product Class Dist'!G$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!K109:K113)+'Product Class Dist'!G$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!K133:K137)+'Product Class Dist'!G$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!K157:K161)+'Product Class Dist'!G$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!K181:K184)+'Product Class Dist'!G$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!K203:K207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!H$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!L13:L17)+'Product Class Dist'!H$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!L37:L41)+'Product Class Dist'!H$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!L61:L65)+'Product Class Dist'!H$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!L85:L89)+'Product Class Dist'!H$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!L109:L113)+'Product Class Dist'!H$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!L133:L137)+'Product Class Dist'!H$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!L157:L161)+'Product Class Dist'!H$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!L181:L184)+'Product Class Dist'!H$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!L203:L207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!I$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!M13:M17)+'Product Class Dist'!I$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!M37:M41)+'Product Class Dist'!I$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!M61:M65)+'Product Class Dist'!I$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!M85:M89)+'Product Class Dist'!I$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!M109:M113)+'Product Class Dist'!I$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!M133:M137)+'Product Class Dist'!I$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!M157:M161)+'Product Class Dist'!I$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!M181:M184)+'Product Class Dist'!I$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!M203:M207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!J$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!N13:N17)+'Product Class Dist'!J$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!N37:N41)+'Product Class Dist'!J$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!N61:N65)+'Product Class Dist'!J$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!N85:N89)+'Product Class Dist'!J$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!N109:N113)+'Product Class Dist'!J$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!N133:N137)+'Product Class Dist'!J$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!N157:N161)+'Product Class Dist'!J$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!N181:N184)+'Product Class Dist'!J$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!N203:N207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!K$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!O13:O17)+'Product Class Dist'!K$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!O37:O41)+'Product Class Dist'!K$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!O61:O65)+'Product Class Dist'!K$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!O85:O89)+'Product Class Dist'!K$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!O109:O113)+'Product Class Dist'!K$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!O133:O137)+'Product Class Dist'!K$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!O157:O161)+'Product Class Dist'!K$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!O181:O184)+'Product Class Dist'!K$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!O203:O207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!L$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!P13:P17)+'Product Class Dist'!L$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!P37:P41)+'Product Class Dist'!L$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!P61:P65)+'Product Class Dist'!L$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!P85:P89)+'Product Class Dist'!L$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!P109:P113)+'Product Class Dist'!L$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!P133:P137)+'Product Class Dist'!L$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!P157:P161)+'Product Class Dist'!L$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!P181:P184)+'Product Class Dist'!L$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!P203:P207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!M$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Q13:Q17)+'Product Class Dist'!M$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Q37:Q41)+'Product Class Dist'!M$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Q61:Q65)+'Product Class Dist'!M$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Q85:Q89)+'Product Class Dist'!M$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Q109:Q113)+'Product Class Dist'!M$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Q133:Q137)+'Product Class Dist'!M$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Q157:Q161)+'Product Class Dist'!M$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Q181:Q184)+'Product Class Dist'!M$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Q203:Q207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!N$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!R13:R17)+'Product Class Dist'!N$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!R37:R41)+'Product Class Dist'!N$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!R61:R65)+'Product Class Dist'!N$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!R85:R89)+'Product Class Dist'!N$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!R109:R113)+'Product Class Dist'!N$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!R133:R137)+'Product Class Dist'!N$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!R157:R161)+'Product Class Dist'!N$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!R181:R184)+'Product Class Dist'!N$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!R203:R207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!O$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!S13:S17)+'Product Class Dist'!O$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!S37:S41)+'Product Class Dist'!O$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!S61:S65)+'Product Class Dist'!O$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!S85:S89)+'Product Class Dist'!O$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!S109:S113)+'Product Class Dist'!O$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!S133:S137)+'Product Class Dist'!O$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!S157:S161)+'Product Class Dist'!O$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!S181:S184)+'Product Class Dist'!O$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!S203:S207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!P$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!T13:T17)+'Product Class Dist'!P$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!T37:T41)+'Product Class Dist'!P$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!T61:T65)+'Product Class Dist'!P$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!T85:T89)+'Product Class Dist'!P$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!T109:T113)+'Product Class Dist'!P$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!T133:T137)+'Product Class Dist'!P$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!T157:T161)+'Product Class Dist'!P$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!T181:T184)+'Product Class Dist'!P$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!T203:T207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!Q$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!U13:U17)+'Product Class Dist'!Q$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!U37:U41)+'Product Class Dist'!Q$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!U61:U65)+'Product Class Dist'!Q$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!U85:U89)+'Product Class Dist'!Q$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!U109:U113)+'Product Class Dist'!Q$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!U133:U137)+'Product Class Dist'!Q$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!U157:U161)+'Product Class Dist'!Q$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!U181:U184)+'Product Class Dist'!Q$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!U203:U207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!R$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!V13:V17)+'Product Class Dist'!R$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!V37:V41)+'Product Class Dist'!R$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!V61:V65)+'Product Class Dist'!R$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!V85:V89)+'Product Class Dist'!R$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!V109:V113)+'Product Class Dist'!R$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!V133:V137)+'Product Class Dist'!R$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!V157:V161)+'Product Class Dist'!R$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!V181:V184)+'Product Class Dist'!R$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!V203:V207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!S$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!W13:W17)+'Product Class Dist'!S$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!W37:W41)+'Product Class Dist'!S$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!W61:W65)+'Product Class Dist'!S$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!W85:W89)+'Product Class Dist'!S$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!W109:W113)+'Product Class Dist'!S$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!W133:W137)+'Product Class Dist'!S$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!W157:W161)+'Product Class Dist'!S$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!W181:W184)+'Product Class Dist'!S$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!W203:W207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!T$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!X13:X17)+'Product Class Dist'!T$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!X37:X41)+'Product Class Dist'!T$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!X61:X65)+'Product Class Dist'!T$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!X85:X89)+'Product Class Dist'!T$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!X109:X113)+'Product Class Dist'!T$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!X133:X137)+'Product Class Dist'!T$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!X157:X161)+'Product Class Dist'!T$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!X181:X184)+'Product Class Dist'!T$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!X203:X207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!U$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Y13:Y17)+'Product Class Dist'!U$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Y37:Y41)+'Product Class Dist'!U$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Y61:Y65)+'Product Class Dist'!U$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Y85:Y89)+'Product Class Dist'!U$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Y109:Y113)+'Product Class Dist'!U$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Y133:Y137)+'Product Class Dist'!U$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Y157:Y161)+'Product Class Dist'!U$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Y181:Y184)+'Product Class Dist'!U$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Y203:Y207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!V$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Z13:Z17)+'Product Class Dist'!V$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Z37:Z41)+'Product Class Dist'!V$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Z61:Z65)+'Product Class Dist'!V$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Z85:Z89)+'Product Class Dist'!V$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Z109:Z113)+'Product Class Dist'!V$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Z133:Z137)+'Product Class Dist'!V$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Z157:Z161)+'Product Class Dist'!V$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Z181:Z184)+'Product Class Dist'!V$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Z203:Z207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!W$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AA13:AA17)+'Product Class Dist'!W$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AA37:AA41)+'Product Class Dist'!W$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AA61:AA65)+'Product Class Dist'!W$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AA85:AA89)+'Product Class Dist'!W$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AA109:AA113)+'Product Class Dist'!W$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AA133:AA137)+'Product Class Dist'!W$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AA157:AA161)+'Product Class Dist'!W$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AA181:AA184)+'Product Class Dist'!W$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AA203:AA207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!X$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AB13:AB17)+'Product Class Dist'!X$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AB37:AB41)+'Product Class Dist'!X$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AB61:AB65)+'Product Class Dist'!X$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AB85:AB89)+'Product Class Dist'!X$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AB109:AB113)+'Product Class Dist'!X$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AB133:AB137)+'Product Class Dist'!X$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AB157:AB161)+'Product Class Dist'!X$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AB181:AB184)+'Product Class Dist'!X$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AB203:AB207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!Y$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AC13:AC17)+'Product Class Dist'!Y$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AC37:AC41)+'Product Class Dist'!Y$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AC61:AC65)+'Product Class Dist'!Y$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AC85:AC89)+'Product Class Dist'!Y$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AC109:AC113)+'Product Class Dist'!Y$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AC133:AC137)+'Product Class Dist'!Y$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AC157:AC161)+'Product Class Dist'!Y$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AC181:AC184)+'Product Class Dist'!Y$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AC203:AC207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!Z$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AD13:AD17)+'Product Class Dist'!Z$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AD37:AD41)+'Product Class Dist'!Z$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AD61:AD65)+'Product Class Dist'!Z$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AD85:AD89)+'Product Class Dist'!Z$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AD109:AD113)+'Product Class Dist'!Z$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AD133:AD137)+'Product Class Dist'!Z$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AD157:AD161)+'Product Class Dist'!Z$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AD181:AD184)+'Product Class Dist'!Z$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AD203:AD207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AA$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AE13:AE17)+'Product Class Dist'!AA$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AE37:AE41)+'Product Class Dist'!AA$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AE61:AE65)+'Product Class Dist'!AA$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AE85:AE89)+'Product Class Dist'!AA$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AE109:AE113)+'Product Class Dist'!AA$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AE133:AE137)+'Product Class Dist'!AA$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AE157:AE161)+'Product Class Dist'!AA$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AE181:AE184)+'Product Class Dist'!AA$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AE203:AE207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AB$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AF13:AF17)+'Product Class Dist'!AB$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AF37:AF41)+'Product Class Dist'!AB$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AF61:AF65)+'Product Class Dist'!AB$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AF85:AF89)+'Product Class Dist'!AB$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AF109:AF113)+'Product Class Dist'!AB$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AF133:AF137)+'Product Class Dist'!AB$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AF157:AF161)+'Product Class Dist'!AB$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AF181:AF184)+'Product Class Dist'!AB$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AF203:AF207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AC$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AG13:AG17)+'Product Class Dist'!AC$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AG37:AG41)+'Product Class Dist'!AC$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AG61:AG65)+'Product Class Dist'!AC$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AG85:AG89)+'Product Class Dist'!AC$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AG109:AG113)+'Product Class Dist'!AC$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AG133:AG137)+'Product Class Dist'!AC$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AG157:AG161)+'Product Class Dist'!AC$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AG181:AG184)+'Product Class Dist'!AC$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AG203:AG207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AD$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AH13:AH17)+'Product Class Dist'!AD$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AH37:AH41)+'Product Class Dist'!AD$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AH61:AH65)+'Product Class Dist'!AD$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AH85:AH89)+'Product Class Dist'!AD$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AH109:AH113)+'Product Class Dist'!AD$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AH133:AH137)+'Product Class Dist'!AD$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AH157:AH161)+'Product Class Dist'!AD$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AH181:AH184)+'Product Class Dist'!AD$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AH203:AH207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AE$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AI13:AI17)+'Product Class Dist'!AE$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AI37:AI41)+'Product Class Dist'!AE$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AI61:AI65)+'Product Class Dist'!AE$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AI85:AI89)+'Product Class Dist'!AE$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AI109:AI113)+'Product Class Dist'!AE$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AI133:AI137)+'Product Class Dist'!AE$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AI157:AI161)+'Product Class Dist'!AE$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AI181:AI184)+'Product Class Dist'!AE$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AI203:AI207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AF$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AJ13:AJ17)+'Product Class Dist'!AF$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AJ37:AJ41)+'Product Class Dist'!AF$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AJ61:AJ65)+'Product Class Dist'!AF$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AJ85:AJ89)+'Product Class Dist'!AF$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AJ109:AJ113)+'Product Class Dist'!AF$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AJ133:AJ137)+'Product Class Dist'!AF$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AJ157:AJ161)+'Product Class Dist'!AF$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AJ181:AJ184)+'Product Class Dist'!AF$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AJ203:AJ207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AG$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AK13:AK17)+'Product Class Dist'!AG$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AK37:AK41)+'Product Class Dist'!AG$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AK61:AK65)+'Product Class Dist'!AG$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AK85:AK89)+'Product Class Dist'!AG$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AK109:AK113)+'Product Class Dist'!AG$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AK133:AK137)+'Product Class Dist'!AG$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AK157:AK161)+'Product Class Dist'!AG$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AK181:AK184)+'Product Class Dist'!AG$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AK203:AK207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AH$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AL13:AL17)+'Product Class Dist'!AH$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AL37:AL41)+'Product Class Dist'!AH$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AL61:AL65)+'Product Class Dist'!AH$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AL85:AL89)+'Product Class Dist'!AH$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AL109:AL113)+'Product Class Dist'!AH$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AL133:AL137)+'Product Class Dist'!AH$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AL157:AL161)+'Product Class Dist'!AH$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AL181:AL184)+'Product Class Dist'!AH$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AL203:AL207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AI$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AM13:AM17)+'Product Class Dist'!AI$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AM37:AM41)+'Product Class Dist'!AI$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AM61:AM65)+'Product Class Dist'!AI$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AM85:AM89)+'Product Class Dist'!AI$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AM109:AM113)+'Product Class Dist'!AI$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AM133:AM137)+'Product Class Dist'!AI$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AM157:AM161)+'Product Class Dist'!AI$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AM181:AM184)+'Product Class Dist'!AI$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AM203:AM207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AJ$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AN13:AN17)+'Product Class Dist'!AJ$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AN37:AN41)+'Product Class Dist'!AJ$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AN61:AN65)+'Product Class Dist'!AJ$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AN85:AN89)+'Product Class Dist'!AJ$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AN109:AN113)+'Product Class Dist'!AJ$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AN133:AN137)+'Product Class Dist'!AJ$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AN157:AN161)+'Product Class Dist'!AJ$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AN181:AN184)+'Product Class Dist'!AJ$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AN203:AN207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AK$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AO13:AO17)+'Product Class Dist'!AK$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AO37:AO41)+'Product Class Dist'!AK$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AO61:AO65)+'Product Class Dist'!AK$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AO85:AO89)+'Product Class Dist'!AK$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AO109:AO113)+'Product Class Dist'!AK$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AO133:AO137)+'Product Class Dist'!AK$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AO157:AO161)+'Product Class Dist'!AK$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AO181:AO184)+'Product Class Dist'!AK$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AO203:AO207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AL$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AP13:AP17)+'Product Class Dist'!AL$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AP37:AP41)+'Product Class Dist'!AL$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AP61:AP65)+'Product Class Dist'!AL$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AP85:AP89)+'Product Class Dist'!AL$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AP109:AP113)+'Product Class Dist'!AL$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AP133:AP137)+'Product Class Dist'!AL$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AP157:AP161)+'Product Class Dist'!AL$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AP181:AP184)+'Product Class Dist'!AL$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AP203:AP207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AM$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AQ13:AQ17)+'Product Class Dist'!AM$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AQ37:AQ41)+'Product Class Dist'!AM$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AQ61:AQ65)+'Product Class Dist'!AM$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AQ85:AQ89)+'Product Class Dist'!AM$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AQ109:AQ113)+'Product Class Dist'!AM$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AQ133:AQ137)+'Product Class Dist'!AM$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AQ157:AQ161)+'Product Class Dist'!AM$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AQ181:AQ184)+'Product Class Dist'!AM$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AQ203:AQ207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AN$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AR13:AR17)+'Product Class Dist'!AN$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AR37:AR41)+'Product Class Dist'!AN$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AR61:AR65)+'Product Class Dist'!AN$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AR85:AR89)+'Product Class Dist'!AN$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AR109:AR113)+'Product Class Dist'!AN$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AR133:AR137)+'Product Class Dist'!AN$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AR157:AR161)+'Product Class Dist'!AN$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AR181:AR184)+'Product Class Dist'!AN$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AR203:AR207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AO$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AS13:AS17)+'Product Class Dist'!AO$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AS37:AS41)+'Product Class Dist'!AO$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AS61:AS65)+'Product Class Dist'!AO$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AS85:AS89)+'Product Class Dist'!AO$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AS109:AS113)+'Product Class Dist'!AO$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AS133:AS137)+'Product Class Dist'!AO$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AS157:AS161)+'Product Class Dist'!AO$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AS181:AS184)+'Product Class Dist'!AO$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AS203:AS207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AP$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AT13:AT17)+'Product Class Dist'!AP$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AT37:AT41)+'Product Class Dist'!AP$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AT61:AT65)+'Product Class Dist'!AP$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AT85:AT89)+'Product Class Dist'!AP$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AT109:AT113)+'Product Class Dist'!AP$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AT133:AT137)+'Product Class Dist'!AP$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AT157:AT161)+'Product Class Dist'!AP$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AT181:AT184)+'Product Class Dist'!AP$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AT203:AT207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AQ$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AU13:AU17)+'Product Class Dist'!AQ$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AU37:AU41)+'Product Class Dist'!AQ$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AU61:AU65)+'Product Class Dist'!AQ$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AU85:AU89)+'Product Class Dist'!AQ$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AU109:AU113)+'Product Class Dist'!AQ$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AU133:AU137)+'Product Class Dist'!AQ$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AU157:AU161)+'Product Class Dist'!AQ$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AU181:AU184)+'Product Class Dist'!AQ$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AU203:AU207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AR$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AV13:AV17)+'Product Class Dist'!AR$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AV37:AV41)+'Product Class Dist'!AR$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AV61:AV65)+'Product Class Dist'!AR$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AV85:AV89)+'Product Class Dist'!AR$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AV109:AV113)+'Product Class Dist'!AR$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AV133:AV137)+'Product Class Dist'!AR$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AV157:AV161)+'Product Class Dist'!AR$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AV181:AV184)+'Product Class Dist'!AR$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AV203:AV207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AS$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AW13:AW17)+'Product Class Dist'!AS$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AW37:AW41)+'Product Class Dist'!AS$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AW61:AW65)+'Product Class Dist'!AS$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AW85:AW89)+'Product Class Dist'!AS$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AW109:AW113)+'Product Class Dist'!AS$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AW133:AW137)+'Product Class Dist'!AS$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AW157:AW161)+'Product Class Dist'!AS$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AW181:AW184)+'Product Class Dist'!AS$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AW203:AW207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AT$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AX13:AX17)+'Product Class Dist'!AT$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AX37:AX41)+'Product Class Dist'!AT$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AX61:AX65)+'Product Class Dist'!AT$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AX85:AX89)+'Product Class Dist'!AT$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AX109:AX113)+'Product Class Dist'!AT$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AX133:AX137)+'Product Class Dist'!AT$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AX157:AX161)+'Product Class Dist'!AT$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AX181:AX184)+'Product Class Dist'!AT$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AX203:AX207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AU$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AY13:AY17)+'Product Class Dist'!AU$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AY37:AY41)+'Product Class Dist'!AU$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AY61:AY65)+'Product Class Dist'!AU$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AY85:AY89)+'Product Class Dist'!AU$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AY109:AY113)+'Product Class Dist'!AU$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AY133:AY137)+'Product Class Dist'!AU$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AY157:AY161)+'Product Class Dist'!AU$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AY181:AY184)+'Product Class Dist'!AU$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AY203:AY207)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AV$10*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AZ13:AZ17)+'Product Class Dist'!AV$11*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AZ37:AZ41)+'Product Class Dist'!AV$12*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AZ61:AZ65)+'Product Class Dist'!AV$13*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AZ85:AZ89)+'Product Class Dist'!AV$14*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AZ109:AZ113)+'Product Class Dist'!AV$15*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AZ133:AZ137)+'Product Class Dist'!AV$16*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AZ157:AZ161)+'Product Class Dist'!AV$17*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AZ181:AZ184)+'Product Class Dist'!AV$18*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AZ203:AZ207)","v":7.7509172279833241}]
[null,null,"POST-Case UEC",{"$f":"'Product Class Dist'!D$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!H22:H26)+'Product Class Dist'!D$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!H46:H50)+'Product Class Dist'!D$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!H70:H74)+'Product Class Dist'!D$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!H94:H98)+'Product Class Dist'!D$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!H118:H122)+'Product Class Dist'!D$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!H142:H146)+'Product Class Dist'!D$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!H166:H170)+'Product Class Dist'!D$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!H189:H192)+'Product Class Dist'!D$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!H212:H216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!E$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!I22:I26)+'Product Class Dist'!E$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!I46:I50)+'Product Class Dist'!E$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!I70:I74)+'Product Class Dist'!E$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!I94:I98)+'Product Class Dist'!E$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!I118:I122)+'Product Class Dist'!E$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!I142:I146)+'Product Class Dist'!E$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!I166:I170)+'Product Class Dist'!E$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!I189:I192)+'Product Class Dist'!E$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!I212:I216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!F$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!J22:J26)+'Product Class Dist'!F$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!J46:J50)+'Product Class Dist'!F$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!J70:J74)+'Product Class Dist'!F$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!J94:J98)+'Product Class Dist'!F$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!J118:J122)+'Product Class Dist'!F$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!J142:J146)+'Product Class Dist'!F$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!J166:J170)+'Product Class Dist'!F$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!J189:J192)+'Product Class Dist'!F$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!J212:J216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!G$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!K22:K26)+'Product Class Dist'!G$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!K46:K50)+'Product Class Dist'!G$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!K70:K74)+'Product Class Dist'!G$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!K94:K98)+'Product Class Dist'!G$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!K118:K122)+'Product Class Dist'!G$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!K142:K146)+'Product Class Dist'!G$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!K166:K170)+'Product Class Dist'!G$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!K189:K192)+'Product Class Dist'!G$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!K212:K216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!H$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!L22:L26)+'Product Class Dist'!H$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!L46:L50)+'Product Class Dist'!H$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!L70:L74)+'Product Class Dist'!H$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!L94:L98)+'Product Class Dist'!H$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!L118:L122)+'Product Class Dist'!H$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!L142:L146)+'Product Class Dist'!H$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!L166:L170)+'Product Class Dist'!H$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!L189:L192)+'Product Class Dist'!H$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!L212:L216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!I$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!M22:M26)+'Product Class Dist'!I$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!M46:M50)+'Product Class Dist'!I$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!M70:M74)+'Product Class Dist'!I$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!M94:M98)+'Product Class Dist'!I$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!M118:M122)+'Product Class Dist'!I$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!M142:M146)+'Product Class Dist'!I$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!M166:M170)+'Product Class Dist'!I$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!M189:M192)+'Product Class Dist'!I$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!M212:M216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!J$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!N22:N26)+'Product Class Dist'!J$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!N46:N50)+'Product Class Dist'!J$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!N70:N74)+'Product Class Dist'!J$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!N94:N98)+'Product Class Dist'!J$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!N118:N122)+'Product Class Dist'!J$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!N142:N146)+'Product Class Dist'!J$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!N166:N170)+'Product Class Dist'!J$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!N189:N192)+'Product Class Dist'!J$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!N212:N216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!K$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!O22:O26)+'Product Class Dist'!K$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!O46:O50)+'Product Class Dist'!K$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!O70:O74)+'Product Class Dist'!K$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!O94:O98)+'Product Class Dist'!K$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!O118:O122)+'Product Class Dist'!K$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!O142:O146)+'Product Class Dist'!K$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!O166:O170)+'Product Class Dist'!K$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!O189:O192)+'Product Class Dist'!K$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!O212:O216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!L$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!P22:P26)+'Product Class Dist'!L$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!P46:P50)+'Product Class Dist'!L$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!P70:P74)+'Product Class Dist'!L$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!P94:P98)+'Product Class Dist'!L$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!P118:P122)+'Product Class Dist'!L$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!P142:P146)+'Product Class Dist'!L$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!P166:P170)+'Product Class Dist'!L$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!P189:P192)+'Product Class Dist'!L$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!P212:P216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!M$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Q22:Q26)+'Product Class Dist'!M$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Q46:Q50)+'Product Class Dist'!M$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Q70:Q74)+'Product Class Dist'!M$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Q94:Q98)+'Product Class Dist'!M$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Q118:Q122)+'Product Class Dist'!M$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Q142:Q146)+'Product Class Dist'!M$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Q166:Q170)+'Product Class Dist'!M$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Q189:Q192)+'Product Class Dist'!M$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Q212:Q216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!N$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!R22:R26)+'Product Class Dist'!N$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!R46:R50)+'Product Class Dist'!N$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!R70:R74)+'Product Class Dist'!N$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!R94:R98)+'Product Class Dist'!N$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!R118:R122)+'Product Class Dist'!N$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!R142:R146)+'Product Class Dist'!N$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!R166:R170)+'Product Class Dist'!N$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!R189:R192)+'Product Class Dist'!N$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!R212:R216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!O$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!S22:S26)+'Product Class Dist'!O$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!S46:S50)+'Product Class Dist'!O$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!S70:S74)+'Product Class Dist'!O$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!S94:S98)+'Product Class Dist'!O$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!S118:S122)+'Product Class Dist'!O$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!S142:S146)+'Product Class Dist'!O$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!S166:S170)+'Product Class Dist'!O$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!S189:S192)+'Product Class Dist'!O$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!S212:S216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!P$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!T22:T26)+'Product Class Dist'!P$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!T46:T50)+'Product Class Dist'!P$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!T70:T74)+'Product Class Dist'!P$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!T94:T98)+'Product Class Dist'!P$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!T118:T122)+'Product Class Dist'!P$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!T142:T146)+'Product Class Dist'!P$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!T166:T170)+'Product Class Dist'!P$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!T189:T192)+'Product Class Dist'!P$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!T212:T216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!Q$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!U22:U26)+'Product Class Dist'!Q$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!U46:U50)+'Product Class Dist'!Q$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!U70:U74)+'Product Class Dist'!Q$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!U94:U98)+'Product Class Dist'!Q$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!U118:U122)+'Product Class Dist'!Q$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!U142:U146)+'Product Class Dist'!Q$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!U166:U170)+'Product Class Dist'!Q$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!U189:U192)+'Product Class Dist'!Q$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!U212:U216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!R$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!V22:V26)+'Product Class Dist'!R$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!V46:V50)+'Product Class Dist'!R$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!V70:V74)+'Product Class Dist'!R$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!V94:V98)+'Product Class Dist'!R$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!V118:V122)+'Product Class Dist'!R$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!V142:V146)+'Product Class Dist'!R$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!V166:V170)+'Product Class Dist'!R$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!V189:V192)+'Product Class Dist'!R$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!V212:V216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!S$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!W22:W26)+'Product Class Dist'!S$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!W46:W50)+'Product Class Dist'!S$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!W70:W74)+'Product Class Dist'!S$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!W94:W98)+'Product Class Dist'!S$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!W118:W122)+'Product Class Dist'!S$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!W142:W146)+'Product Class Dist'!S$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!W166:W170)+'Product Class Dist'!S$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!W189:W192)+'Product Class Dist'!S$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!W212:W216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!T$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!X22:X26)+'Product Class Dist'!T$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!X46:X50)+'Product Class Dist'!T$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!X70:X74)+'Product Class Dist'!T$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!X94:X98)+'Product Class Dist'!T$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!X118:X122)+'Product Class Dist'!T$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!X142:X146)+'Product Class Dist'!T$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!X166:X170)+'Product Class Dist'!T$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!X189:X192)+'Product Class Dist'!T$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!X212:X216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!U$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Y22:Y26)+'Product Class Dist'!U$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Y46:Y50)+'Product Class Dist'!U$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Y70:Y74)+'Product Class Dist'!U$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Y94:Y98)+'Product Class Dist'!U$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Y118:Y122)+'Product Class Dist'!U$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Y142:Y146)+'Product Class Dist'!U$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Y166:Y170)+'Product Class Dist'!U$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Y189:Y192)+'Product Class Dist'!U$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Y212:Y216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!V$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Z22:Z26)+'Product Class Dist'!V$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Z46:Z50)+'Product Class Dist'!V$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Z70:Z74)+'Product Class Dist'!V$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Z94:Z98)+'Product Class Dist'!V$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Z118:Z122)+'Product Class Dist'!V$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Z142:Z146)+'Product Class Dist'!V$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Z166:Z170)+'Product Class Dist'!V$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Z189:Z192)+'Product Class Dist'!V$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Z212:Z216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!W$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AA22:AA26)+'Product Class Dist'!W$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AA46:AA50)+'Product Class Dist'!W$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AA70:AA74)+'Product Class Dist'!W$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AA94:AA98)+'Product Class Dist'!W$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AA118:AA122)+'Product Class Dist'!W$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AA142:AA146)+'Product Class Dist'!W$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AA166:AA170)+'Product Class Dist'!W$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AA189:AA192)+'Product Class Dist'!W$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AA212:AA216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!X$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AB22:AB26)+'Product Class Dist'!X$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AB46:AB50)+'Product Class Dist'!X$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AB70:AB74)+'Product Class Dist'!X$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AB94:AB98)+'Product Class Dist'!X$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AB118:AB122)+'Product Class Dist'!X$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AB142:AB146)+'Product Class Dist'!X$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AB166:AB170)+'Product Class Dist'!X$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AB189:AB192)+'Product Class Dist'!X$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AB212:AB216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!Y$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AC22:AC26)+'Product Class Dist'!Y$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AC46:AC50)+'Product Class Dist'!Y$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AC70:AC74)+'Product Class Dist'!Y$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AC94:AC98)+'Product Class Dist'!Y$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AC118:AC122)+'Product Class Dist'!Y$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AC142:AC146)+'Product Class Dist'!Y$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AC166:AC170)+'Product Class Dist'!Y$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AC189:AC192)+'Product Class Dist'!Y$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AC212:AC216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!Z$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AD22:AD26)+'Product Class Dist'!Z$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AD46:AD50)+'Product Class Dist'!Z$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AD70:AD74)+'Product Class Dist'!Z$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AD94:AD98)+'Product Class Dist'!Z$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AD118:AD122)+'Product Class Dist'!Z$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AD142:AD146)+'Product Class Dist'!Z$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AD166:AD170)+'Product Class Dist'!Z$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AD189:AD192)+'Product Class Dist'!Z$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AD212:AD216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AA$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AE22:AE26)+'Product Class Dist'!AA$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AE46:AE50)+'Product Class Dist'!AA$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AE70:AE74)+'Product Class Dist'!AA$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AE94:AE98)+'Product Class Dist'!AA$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AE118:AE122)+'Product Class Dist'!AA$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AE142:AE146)+'Product Class Dist'!AA$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AE166:AE170)+'Product Class Dist'!AA$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AE189:AE192)+'Product Class Dist'!AA$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AE212:AE216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AB$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AF22:AF26)+'Product Class Dist'!AB$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AF46:AF50)+'Product Class Dist'!AB$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AF70:AF74)+'Product Class Dist'!AB$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AF94:AF98)+'Product Class Dist'!AB$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AF118:AF122)+'Product Class Dist'!AB$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AF142:AF146)+'Product Class Dist'!AB$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AF166:AF170)+'Product Class Dist'!AB$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AF189:AF192)+'Product Class Dist'!AB$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AF212:AF216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AC$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AG22:AG26)+'Product Class Dist'!AC$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AG46:AG50)+'Product Class Dist'!AC$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AG70:AG74)+'Product Class Dist'!AC$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AG94:AG98)+'Product Class Dist'!AC$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AG118:AG122)+'Product Class Dist'!AC$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AG142:AG146)+'Product Class Dist'!AC$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AG166:AG170)+'Product Class Dist'!AC$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AG189:AG192)+'Product Class Dist'!AC$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AG212:AG216)","v":7.7509172279833241},{"$f":"'Product Class Dist'!AD$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AH22:AH26)+'Product Class Dist'!AD$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AH46:AH50)+'Product Class Dist'!AD$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AH70:AH74)+'Product Class Dist'!AD$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AH94:AH98)+'Product Class Dist'!AD$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AH118:AH122)+'Product Class Dist'!AD$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AH142:AH146)+'Product Class Dist'!AD$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AH166:AH170)+'Product Class Dist'!AD$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AH189:AH192)+'Product Class Dist'!AD$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AH212:AH216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AE$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AI22:AI26)+'Product Class Dist'!AE$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AI46:AI50)+'Product Class Dist'!AE$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AI70:AI74)+'Product Class Dist'!AE$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AI94:AI98)+'Product Class Dist'!AE$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AI118:AI122)+'Product Class Dist'!AE$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AI142:AI146)+'Product Class Dist'!AE$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AI166:AI170)+'Product Class Dist'!AE$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AI189:AI192)+'Product Class Dist'!AE$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AI212:AI216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AF$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AJ22:AJ26)+'Product Class Dist'!AF$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AJ46:AJ50)+'Product Class Dist'!AF$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AJ70:AJ74)+'Product Class Dist'!AF$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AJ94:AJ98)+'Product Class Dist'!AF$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AJ118:AJ122)+'Product Class Dist'!AF$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AJ142:AJ146)+'Product Class Dist'!AF$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AJ166:AJ170)+'Product Class Dist'!AF$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AJ189:AJ192)+'Product Class Dist'!AF$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AJ212:AJ216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AG$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AK22:AK26)+'Product Class Dist'!AG$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AK46:AK50)+'Product Class Dist'!AG$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AK70:AK74)+'Product Class Dist'!AG$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AK94:AK98)+'Product Class Dist'!AG$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AK118:AK122)+'Product Class Dist'!AG$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AK142:AK146)+'Product Class Dist'!AG$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AK166:AK170)+'Product Class Dist'!AG$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AK189:AK192)+'Product Class Dist'!AG$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AK212:AK216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AH$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AL22:AL26)+'Product Class Dist'!AH$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AL46:AL50)+'Product Class Dist'!AH$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AL70:AL74)+'Product Class Dist'!AH$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AL94:AL98)+'Product Class Dist'!AH$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AL118:AL122)+'Product Class Dist'!AH$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AL142:AL146)+'Product Class Dist'!AH$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AL166:AL170)+'Product Class Dist'!AH$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AL189:AL192)+'Product Class Dist'!AH$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AL212:AL216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AI$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AM22:AM26)+'Product Class Dist'!AI$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AM46:AM50)+'Product Class Dist'!AI$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AM70:AM74)+'Product Class Dist'!AI$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AM94:AM98)+'Product Class Dist'!AI$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AM118:AM122)+'Product Class Dist'!AI$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AM142:AM146)+'Product Class Dist'!AI$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AM166:AM170)+'Product Class Dist'!AI$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AM189:AM192)+'Product Class Dist'!AI$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AM212:AM216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AJ$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AN22:AN26)+'Product Class Dist'!AJ$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AN46:AN50)+'Product Class Dist'!AJ$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AN70:AN74)+'Product Class Dist'!AJ$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AN94:AN98)+'Product Class Dist'!AJ$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AN118:AN122)+'Product Class Dist'!AJ$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AN142:AN146)+'Product Class Dist'!AJ$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AN166:AN170)+'Product Class Dist'!AJ$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AN189:AN192)+'Product Class Dist'!AJ$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AN212:AN216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AK$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AO22:AO26)+'Product Class Dist'!AK$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AO46:AO50)+'Product Class Dist'!AK$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AO70:AO74)+'Product Class Dist'!AK$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AO94:AO98)+'Product Class Dist'!AK$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AO118:AO122)+'Product Class Dist'!AK$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AO142:AO146)+'Product Class Dist'!AK$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AO166:AO170)+'Product Class Dist'!AK$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AO189:AO192)+'Product Class Dist'!AK$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AO212:AO216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AL$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AP22:AP26)+'Product Class Dist'!AL$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AP46:AP50)+'Product Class Dist'!AL$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AP70:AP74)+'Product Class Dist'!AL$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AP94:AP98)+'Product Class Dist'!AL$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AP118:AP122)+'Product Class Dist'!AL$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AP142:AP146)+'Product Class Dist'!AL$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AP166:AP170)+'Product Class Dist'!AL$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AP189:AP192)+'Product Class Dist'!AL$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AP212:AP216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AM$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AQ22:AQ26)+'Product Class Dist'!AM$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AQ46:AQ50)+'Product Class Dist'!AM$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AQ70:AQ74)+'Product Class Dist'!AM$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AQ94:AQ98)+'Product Class Dist'!AM$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AQ118:AQ122)+'Product Class Dist'!AM$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AQ142:AQ146)+'Product Class Dist'!AM$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AQ166:AQ170)+'Product Class Dist'!AM$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AQ189:AQ192)+'Product Class Dist'!AM$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AQ212:AQ216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AN$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AR22:AR26)+'Product Class Dist'!AN$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AR46:AR50)+'Product Class Dist'!AN$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AR70:AR74)+'Product Class Dist'!AN$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AR94:AR98)+'Product Class Dist'!AN$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AR118:AR122)+'Product Class Dist'!AN$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AR142:AR146)+'Product Class Dist'!AN$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AR166:AR170)+'Product Class Dist'!AN$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AR189:AR192)+'Product Class Dist'!AN$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AR212:AR216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AO$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AS22:AS26)+'Product Class Dist'!AO$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AS46:AS50)+'Product Class Dist'!AO$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AS70:AS74)+'Product Class Dist'!AO$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AS94:AS98)+'Product Class Dist'!AO$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AS118:AS122)+'Product Class Dist'!AO$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AS142:AS146)+'Product Class Dist'!AO$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AS166:AS170)+'Product Class Dist'!AO$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AS189:AS192)+'Product Class Dist'!AO$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AS212:AS216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AP$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AT22:AT26)+'Product Class Dist'!AP$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AT46:AT50)+'Product Class Dist'!AP$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AT70:AT74)+'Product Class Dist'!AP$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AT94:AT98)+'Product Class Dist'!AP$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AT118:AT122)+'Product Class Dist'!AP$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AT142:AT146)+'Product Class Dist'!AP$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AT166:AT170)+'Product Class Dist'!AP$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AT189:AT192)+'Product Class Dist'!AP$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AT212:AT216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AQ$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AU22:AU26)+'Product Class Dist'!AQ$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AU46:AU50)+'Product Class Dist'!AQ$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AU70:AU74)+'Product Class Dist'!AQ$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AU94:AU98)+'Product Class Dist'!AQ$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AU118:AU122)+'Product Class Dist'!AQ$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AU142:AU146)+'Product Class Dist'!AQ$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AU166:AU170)+'Product Class Dist'!AQ$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AU189:AU192)+'Product Class Dist'!AQ$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AU212:AU216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AR$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AV22:AV26)+'Product Class Dist'!AR$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AV46:AV50)+'Product Class Dist'!AR$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AV70:AV74)+'Product Class Dist'!AR$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AV94:AV98)+'Product Class Dist'!AR$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AV118:AV122)+'Product Class Dist'!AR$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AV142:AV146)+'Product Class Dist'!AR$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AV166:AV170)+'Product Class Dist'!AR$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AV189:AV192)+'Product Class Dist'!AR$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AV212:AV216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AS$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AW22:AW26)+'Product Class Dist'!AS$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AW46:AW50)+'Product Class Dist'!AS$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AW70:AW74)+'Product Class Dist'!AS$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AW94:AW98)+'Product Class Dist'!AS$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AW118:AW122)+'Product Class Dist'!AS$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AW142:AW146)+'Product Class Dist'!AS$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AW166:AW170)+'Product Class Dist'!AS$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AW189:AW192)+'Product Class Dist'!AS$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AW212:AW216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AT$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AX22:AX26)+'Product Class Dist'!AT$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AX46:AX50)+'Product Class Dist'!AT$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AX70:AX74)+'Product Class Dist'!AT$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AX94:AX98)+'Product Class Dist'!AT$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AX118:AX122)+'Product Class Dist'!AT$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AX142:AX146)+'Product Class Dist'!AT$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AX166:AX170)+'Product Class Dist'!AT$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AX189:AX192)+'Product Class Dist'!AT$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AX212:AX216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AU$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AY22:AY26)+'Product Class Dist'!AU$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AY46:AY50)+'Product Class Dist'!AU$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AY70:AY74)+'Product Class Dist'!AU$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AY94:AY98)+'Product Class Dist'!AU$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AY118:AY122)+'Product Class Dist'!AU$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AY142:AY146)+'Product Class Dist'!AU$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AY166:AY170)+'Product Class Dist'!AU$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AY189:AY192)+'Product Class Dist'!AU$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AY212:AY216)","v":5.4478440677143611},{"$f":"'Product Class Dist'!AV$21*SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AZ22:AZ26)+'Product Class Dist'!AV$22*SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AZ46:AZ50)+'Product Class Dist'!AV$23*SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AZ70:AZ74)+'Product Class Dist'!AV$24*SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AZ94:AZ98)+'Product Class Dist'!AV$25*SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AZ118:AZ122)+'Product Class Dist'!AV$26*SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AZ142:AZ146)+'Product Class Dist'!AV$27*SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AZ166:AZ170)+'Product Class Dist'!AV$28*SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AZ189:AZ192)+'Product Class Dist'!AV$29*SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AZ212:AZ216)","v":5.4478440677143611}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D16+1","v":1991},{"$f":"E16+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"IF(D$16-$D$16+2<='Stock Model'!$AB$50,D11,\nSUMPRODUCT(OFFSET(D11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":7.7509172279833241},{"$f":"IFERROR(IF(E$16-$D$16+2<='Stock Model'!$AB$50,E11,\nSUMPRODUCT(OFFSET(E11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(F$16-$D$16+2<='Stock Model'!$AB$50,F11,\nSUMPRODUCT(OFFSET(F11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(G$16-$D$16+2<='Stock Model'!$AB$50,G11,\nSUMPRODUCT(OFFSET(G11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(H$16-$D$16+2<='Stock Model'!$AB$50,H11,\nSUMPRODUCT(OFFSET(H11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(I$16-$D$16+2<='Stock Model'!$AB$50,I11,\nSUMPRODUCT(OFFSET(I11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(J$16-$D$16+2<='Stock Model'!$AB$50,J11,\nSUMPRODUCT(OFFSET(J11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(K$16-$D$16+2<='Stock Model'!$AB$50,K11,\nSUMPRODUCT(OFFSET(K11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(L$16-$D$16+2<='Stock Model'!$AB$50,L11,\nSUMPRODUCT(OFFSET(L11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(M$16-$D$16+2<='Stock Model'!$AB$50,M11,\nSUMPRODUCT(OFFSET(M11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(N$16-$D$16+2<='Stock Model'!$AB$50,N11,\nSUMPRODUCT(OFFSET(N11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(O$16-$D$16+2<='Stock Model'!$AB$50,O11,\nSUMPRODUCT(OFFSET(O11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(P$16-$D$16+2<='Stock Model'!$AB$50,P11,\nSUMPRODUCT(OFFSET(P11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833249},{"$f":"IFERROR(IF(Q$16-$D$16+2<='Stock Model'!$AB$50,Q11,\nSUMPRODUCT(OFFSET(Q11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833249},{"$f":"IFERROR(IF(R$16-$D$16+2<='Stock Model'!$AB$50,R11,\nSUMPRODUCT(OFFSET(R11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833232},{"$f":"IFERROR(IF(S$16-$D$16+2<='Stock Model'!$AB$50,S11,\nSUMPRODUCT(OFFSET(S11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833249},{"$f":"IFERROR(IF(T$16-$D$16+2<='Stock Model'!$AB$50,T11,\nSUMPRODUCT(OFFSET(T11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(U$16-$D$16+2<='Stock Model'!$AB$50,U11,\nSUMPRODUCT(OFFSET(U11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833232},{"$f":"IFERROR(IF(V$16-$D$16+2<='Stock Model'!$AB$50,V11,\nSUMPRODUCT(OFFSET(V11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(W$16-$D$16+2<='Stock Model'!$AB$50,W11,\nSUMPRODUCT(OFFSET(W11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(X$16-$D$16+2<='Stock Model'!$AB$50,X11,\nSUMPRODUCT(OFFSET(X11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833232},{"$f":"IFERROR(IF(Y$16-$D$16+2<='Stock Model'!$AB$50,Y11,\nSUMPRODUCT(OFFSET(Y11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(Z$16-$D$16+2<='Stock Model'!$AB$50,Z11,\nSUMPRODUCT(OFFSET(Z11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833232},{"$f":"IFERROR(IF(AA$16-$D$16+2<='Stock Model'!$AB$50,AA11,\nSUMPRODUCT(OFFSET(AA11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833249},{"$f":"IFERROR(IF(AB$16-$D$16+2<='Stock Model'!$AB$50,AB11,\nSUMPRODUCT(OFFSET(AB11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833249},{"$f":"IFERROR(IF(AC$16-$D$16+2<='Stock Model'!$AB$50,AC11,\nSUMPRODUCT(OFFSET(AC11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833249},{"$f":"IFERROR(IF(AD$16-$D$16+2<='Stock Model'!$AB$50,AD11,\nSUMPRODUCT(OFFSET(AD11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833232},{"$f":"IFERROR(IF(AE$16-$D$16+2<='Stock Model'!$AB$50,AE11,\nSUMPRODUCT(OFFSET(AE11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(AF$16-$D$16+2<='Stock Model'!$AB$50,AF11,\nSUMPRODUCT(OFFSET(AF11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(AG$16-$D$16+2<='Stock Model'!$AB$50,AG11,\nSUMPRODUCT(OFFSET(AG11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(AH$16-$D$16+2<='Stock Model'!$AB$50,AH11,\nSUMPRODUCT(OFFSET(AH11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833232},{"$f":"IFERROR(IF(AI$16-$D$16+2<='Stock Model'!$AB$50,AI11,\nSUMPRODUCT(OFFSET(AI11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833232},{"$f":"IFERROR(IF(AJ$16-$D$16+2<='Stock Model'!$AB$50,AJ11,\nSUMPRODUCT(OFFSET(AJ11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833223},{"$f":"IFERROR(IF(AK$16-$D$16+2<='Stock Model'!$AB$50,AK11,\nSUMPRODUCT(OFFSET(AK11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833249},{"$f":"IFERROR(IF(AL$16-$D$16+2<='Stock Model'!$AB$50,AL11,\nSUMPRODUCT(OFFSET(AL11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833232},{"$f":"IFERROR(IF(AM$16-$D$16+2<='Stock Model'!$AB$50,AM11,\nSUMPRODUCT(OFFSET(AM11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(AN$16-$D$16+2<='Stock Model'!$AB$50,AN11,\nSUMPRODUCT(OFFSET(AN11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(AO$16-$D$16+2<='Stock Model'!$AB$50,AO11,\nSUMPRODUCT(OFFSET(AO11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(AP$16-$D$16+2<='Stock Model'!$AB$50,AP11,\nSUMPRODUCT(OFFSET(AP11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(AQ$16-$D$16+2<='Stock Model'!$AB$50,AQ11,\nSUMPRODUCT(OFFSET(AQ11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(AR$16-$D$16+2<='Stock Model'!$AB$50,AR11,\nSUMPRODUCT(OFFSET(AR11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833241},{"$f":"IFERROR(IF(AS$16-$D$16+2<='Stock Model'!$AB$50,AS11,\nSUMPRODUCT(OFFSET(AS11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833249},{"$f":"IFERROR(IF(AT$16-$D$16+2<='Stock Model'!$AB$50,AT11,\nSUMPRODUCT(OFFSET(AT11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833232},{"$f":"IFERROR(IF(AU$16-$D$16+2<='Stock Model'!$AB$50,AU11,\nSUMPRODUCT(OFFSET(AU11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833232},{"$f":"IFERROR(IF(AV$16-$D$16+2<='Stock Model'!$AB$50,AV11,\nSUMPRODUCT(OFFSET(AV11,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$17)","v":7.7509172279833249}]
[null,null,"POST-Case UEC",{"$f":"IF(D$16-$D$16+2<='Stock Model'!$AB$50,D12,\nSUMPRODUCT(OFFSET(D12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":7.7509172279833241},{"$f":"IFERROR(IF(E$16-$D$16+2<='Stock Model'!$AB$50,E12,\nSUMPRODUCT(OFFSET(E12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(F$16-$D$16+2<='Stock Model'!$AB$50,F12,\nSUMPRODUCT(OFFSET(F12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(G$16-$D$16+2<='Stock Model'!$AB$50,G12,\nSUMPRODUCT(OFFSET(G12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(H$16-$D$16+2<='Stock Model'!$AB$50,H12,\nSUMPRODUCT(OFFSET(H12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(I$16-$D$16+2<='Stock Model'!$AB$50,I12,\nSUMPRODUCT(OFFSET(I12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(J$16-$D$16+2<='Stock Model'!$AB$50,J12,\nSUMPRODUCT(OFFSET(J12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(K$16-$D$16+2<='Stock Model'!$AB$50,K12,\nSUMPRODUCT(OFFSET(K12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(L$16-$D$16+2<='Stock Model'!$AB$50,L12,\nSUMPRODUCT(OFFSET(L12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(M$16-$D$16+2<='Stock Model'!$AB$50,M12,\nSUMPRODUCT(OFFSET(M12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(N$16-$D$16+2<='Stock Model'!$AB$50,N12,\nSUMPRODUCT(OFFSET(N12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(O$16-$D$16+2<='Stock Model'!$AB$50,O12,\nSUMPRODUCT(OFFSET(O12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(P$16-$D$16+2<='Stock Model'!$AB$50,P12,\nSUMPRODUCT(OFFSET(P12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833249},{"$f":"IFERROR(IF(Q$16-$D$16+2<='Stock Model'!$AB$50,Q12,\nSUMPRODUCT(OFFSET(Q12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833249},{"$f":"IFERROR(IF(R$16-$D$16+2<='Stock Model'!$AB$50,R12,\nSUMPRODUCT(OFFSET(R12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833232},{"$f":"IFERROR(IF(S$16-$D$16+2<='Stock Model'!$AB$50,S12,\nSUMPRODUCT(OFFSET(S12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833249},{"$f":"IFERROR(IF(T$16-$D$16+2<='Stock Model'!$AB$50,T12,\nSUMPRODUCT(OFFSET(T12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(U$16-$D$16+2<='Stock Model'!$AB$50,U12,\nSUMPRODUCT(OFFSET(U12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833232},{"$f":"IFERROR(IF(V$16-$D$16+2<='Stock Model'!$AB$50,V12,\nSUMPRODUCT(OFFSET(V12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(W$16-$D$16+2<='Stock Model'!$AB$50,W12,\nSUMPRODUCT(OFFSET(W12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(X$16-$D$16+2<='Stock Model'!$AB$50,X12,\nSUMPRODUCT(OFFSET(X12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833232},{"$f":"IFERROR(IF(Y$16-$D$16+2<='Stock Model'!$AB$50,Y12,\nSUMPRODUCT(OFFSET(Y12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833241},{"$f":"IFERROR(IF(Z$16-$D$16+2<='Stock Model'!$AB$50,Z12,\nSUMPRODUCT(OFFSET(Z12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833232},{"$f":"IFERROR(IF(AA$16-$D$16+2<='Stock Model'!$AB$50,AA12,\nSUMPRODUCT(OFFSET(AA12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833249},{"$f":"IFERROR(IF(AB$16-$D$16+2<='Stock Model'!$AB$50,AB12,\nSUMPRODUCT(OFFSET(AB12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833249},{"$f":"IFERROR(IF(AC$16-$D$16+2<='Stock Model'!$AB$50,AC12,\nSUMPRODUCT(OFFSET(AC12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.7509172279833249},{"$f":"IFERROR(IF(AD$16-$D$16+2<='Stock Model'!$AB$50,AD12,\nSUMPRODUCT(OFFSET(AD12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":7.1686797316887159},{"$f":"IFERROR(IF(AE$16-$D$16+2<='Stock Model'!$AB$50,AE12,\nSUMPRODUCT(OFFSET(AE12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":6.5907765095600732},{"$f":"IFERROR(IF(AF$16-$D$16+2<='Stock Model'!$AB$50,AF12,\nSUMPRODUCT(OFFSET(AF12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":6.0171752965291621},{"$f":"IFERROR(IF(AG$16-$D$16+2<='Stock Model'!$AB$50,AG12,\nSUMPRODUCT(OFFSET(AG12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.447844067714362},{"$f":"IFERROR(IF(AH$16-$D$16+2<='Stock Model'!$AB$50,AH12,\nSUMPRODUCT(OFFSET(AH12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143611},{"$f":"IFERROR(IF(AI$16-$D$16+2<='Stock Model'!$AB$50,AI12,\nSUMPRODUCT(OFFSET(AI12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143602},{"$f":"IFERROR(IF(AJ$16-$D$16+2<='Stock Model'!$AB$50,AJ12,\nSUMPRODUCT(OFFSET(AJ12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143611},{"$f":"IFERROR(IF(AK$16-$D$16+2<='Stock Model'!$AB$50,AK12,\nSUMPRODUCT(OFFSET(AK12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143611},{"$f":"IFERROR(IF(AL$16-$D$16+2<='Stock Model'!$AB$50,AL12,\nSUMPRODUCT(OFFSET(AL12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143602},{"$f":"IFERROR(IF(AM$16-$D$16+2<='Stock Model'!$AB$50,AM12,\nSUMPRODUCT(OFFSET(AM12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143611},{"$f":"IFERROR(IF(AN$16-$D$16+2<='Stock Model'!$AB$50,AN12,\nSUMPRODUCT(OFFSET(AN12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143611},{"$f":"IFERROR(IF(AO$16-$D$16+2<='Stock Model'!$AB$50,AO12,\nSUMPRODUCT(OFFSET(AO12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.447844067714362},{"$f":"IFERROR(IF(AP$16-$D$16+2<='Stock Model'!$AB$50,AP12,\nSUMPRODUCT(OFFSET(AP12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143611},{"$f":"IFERROR(IF(AQ$16-$D$16+2<='Stock Model'!$AB$50,AQ12,\nSUMPRODUCT(OFFSET(AQ12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.447844067714362},{"$f":"IFERROR(IF(AR$16-$D$16+2<='Stock Model'!$AB$50,AR12,\nSUMPRODUCT(OFFSET(AR12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143611},{"$f":"IFERROR(IF(AS$16-$D$16+2<='Stock Model'!$AB$50,AS12,\nSUMPRODUCT(OFFSET(AS12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143611},{"$f":"IFERROR(IF(AT$16-$D$16+2<='Stock Model'!$AB$50,AT12,\nSUMPRODUCT(OFFSET(AT12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143611},{"$f":"IFERROR(IF(AU$16-$D$16+2<='Stock Model'!$AB$50,AU12,\nSUMPRODUCT(OFFSET(AU12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143602},{"$f":"IFERROR(IF(AV$16-$D$16+2<='Stock Model'!$AB$50,AV12,\nSUMPRODUCT(OFFSET(AV12,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D$18)","v":5.4478440677143611}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"}]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D40+1","v":1991},{"$f":"E40+1","v":1992},{"$f":"F40+1","v":1993},{"$f":"G40+1","v":1994},{"$f":"H40+1","v":1995},{"$f":"I40+1","v":1996},{"$f":"J40+1","v":1997},{"$f":"K40+1","v":1998},{"$f":"L40+1","v":1999},{"$f":"M40+1","v":2000},{"$f":"N40+1","v":2001},{"$f":"O40+1","v":2002},{"$f":"P40+1","v":2003},{"$f":"Q40+1","v":2004},{"$f":"R40+1","v":2005},{"$f":"S40+1","v":2006},{"$f":"T40+1","v":2007},{"$f":"U40+1","v":2008},{"$f":"V40+1","v":2009},{"$f":"W40+1","v":2010},{"$f":"X40+1","v":2011},{"$f":"Y40+1","v":2012},{"$f":"Z40+1","v":2013},{"$f":"AA40+1","v":2014},{"$f":"AB40+1","v":2015},{"$f":"AC40+1","v":2016},{"$f":"AD40+1","v":2017},{"$f":"AE40+1","v":2018},{"$f":"AF40+1","v":2019},{"$f":"AG40+1","v":2020},{"$f":"AH40+1","v":2021},{"$f":"AI40+1","v":2022},{"$f":"AJ40+1","v":2023},{"$f":"AK40+1","v":2024},{"$f":"AL40+1","v":2025},{"$f":"AM40+1","v":2026},{"$f":"AN40+1","v":2027},{"$f":"AO40+1","v":2028},{"$f":"AP40+1","v":2029},{"$f":"AQ40+1","v":2030},{"$f":"AR40+1","v":2031},{"$f":"AS40+1","v":2032},{"$f":"AT40+1","v":2033},{"$f":"AU40+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!H13:H17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!I13:I17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!J13:J17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!K13:K17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!L13:L17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!M13:M17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!N13:N17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!O13:O17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!P13:P17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Q13:Q17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!R13:R17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!S13:S17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!T13:T17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!U13:U17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!V13:V17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!W13:W17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!X13:X17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Y13:Y17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Z13:Z17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AA13:AA17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AB13:AB17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AC13:AC17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AD13:AD17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AE13:AE17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AF13:AF17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AG13:AG17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AH13:AH17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AI13:AI17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AJ13:AJ17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AK13:AK17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AL13:AL17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AM13:AM17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AN13:AN17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AO13:AO17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AP13:AP17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AQ13:AQ17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AR13:AR17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AS13:AS17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AT13:AT17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AU13:AU17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AV13:AV17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AW13:AW17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AX13:AX17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AY13:AY17)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AZ13:AZ17)","v":3.0563560663361335}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!H22:H26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!I22:I26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!J22:J26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!K22:K26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!L22:L26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!M22:M26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!N22:N26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!O22:O26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!P22:P26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Q22:Q26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!R22:R26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!S22:S26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!T22:T26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!U22:U26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!V22:V26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!W22:W26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!X22:X26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Y22:Y26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!Z22:Z26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AA22:AA26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AB22:AB26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AC22:AC26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AD22:AD26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AE22:AE26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AF22:AF26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AG22:AG26)","v":3.0563560663361335},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AH22:AH26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AI22:AI26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AJ22:AJ26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AK22:AK26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AL22:AL26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AM22:AM26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AN22:AN26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AO22:AO26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AP22:AP26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AQ22:AQ26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AR22:AR26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AS22:AS26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AT22:AT26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AU22:AU26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AV22:AV26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AW22:AW26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AX22:AX26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AY22:AY26)","v":1.7415206901402271},{"$f":"SUMPRODUCT('UEC Development'!$D$14:$D$18,'Efficiency Dist'!AZ22:AZ26)","v":1.7415206901402271}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D46+1","v":1991},{"$f":"E46+1","v":1992},{"$f":"F46+1","v":1993},{"$f":"G46+1","v":1994},{"$f":"H46+1","v":1995},{"$f":"I46+1","v":1996},{"$f":"J46+1","v":1997},{"$f":"K46+1","v":1998},{"$f":"L46+1","v":1999},{"$f":"M46+1","v":2000},{"$f":"N46+1","v":2001},{"$f":"O46+1","v":2002},{"$f":"P46+1","v":2003},{"$f":"Q46+1","v":2004},{"$f":"R46+1","v":2005},{"$f":"S46+1","v":2006},{"$f":"T46+1","v":2007},{"$f":"U46+1","v":2008},{"$f":"V46+1","v":2009},{"$f":"W46+1","v":2010},{"$f":"X46+1","v":2011},{"$f":"Y46+1","v":2012},{"$f":"Z46+1","v":2013},{"$f":"AA46+1","v":2014},{"$f":"AB46+1","v":2015},{"$f":"AC46+1","v":2016},{"$f":"AD46+1","v":2017},{"$f":"AE46+1","v":2018},{"$f":"AF46+1","v":2019},{"$f":"AG46+1","v":2020},{"$f":"AH46+1","v":2021},{"$f":"AI46+1","v":2022},{"$f":"AJ46+1","v":2023},{"$f":"AK46+1","v":2024},{"$f":"AL46+1","v":2025},{"$f":"AM46+1","v":2026},{"$f":"AN46+1","v":2027},{"$f":"AO46+1","v":2028},{"$f":"AP46+1","v":2029},{"$f":"AQ46+1","v":2030},{"$f":"AR46+1","v":2031},{"$f":"AS46+1","v":2032},{"$f":"AT46+1","v":2033},{"$f":"AU46+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D41,\nSUMPRODUCT(OFFSET(D41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":3.0563560663361335},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E41,\nSUMPRODUCT(OFFSET(E41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":3.0563560663361335},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F41,\nSUMPRODUCT(OFFSET(F41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":3.0563560663361335},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G41,\nSUMPRODUCT(OFFSET(G41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H41,\nSUMPRODUCT(OFFSET(H41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I41,\nSUMPRODUCT(OFFSET(I41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J41,\nSUMPRODUCT(OFFSET(J41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K41,\nSUMPRODUCT(OFFSET(K41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L41,\nSUMPRODUCT(OFFSET(L41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361331},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M41,\nSUMPRODUCT(OFFSET(M41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N41,\nSUMPRODUCT(OFFSET(N41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O41,\nSUMPRODUCT(OFFSET(O41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P41,\nSUMPRODUCT(OFFSET(P41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.056356066336134},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q41,\nSUMPRODUCT(OFFSET(Q41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R41,\nSUMPRODUCT(OFFSET(R41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S41,\nSUMPRODUCT(OFFSET(S41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T41,\nSUMPRODUCT(OFFSET(T41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U41,\nSUMPRODUCT(OFFSET(U41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V41,\nSUMPRODUCT(OFFSET(V41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W41,\nSUMPRODUCT(OFFSET(W41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.056356066336134},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X41,\nSUMPRODUCT(OFFSET(X41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361331},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y41,\nSUMPRODUCT(OFFSET(Y41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z41,\nSUMPRODUCT(OFFSET(Z41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361331},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA41,\nSUMPRODUCT(OFFSET(AA41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.056356066336134},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB41,\nSUMPRODUCT(OFFSET(AB41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC41,\nSUMPRODUCT(OFFSET(AC41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.056356066336134},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD41,\nSUMPRODUCT(OFFSET(AD41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361331},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE41,\nSUMPRODUCT(OFFSET(AE41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.056356066336134},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF41,\nSUMPRODUCT(OFFSET(AF41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.056356066336134},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG41,\nSUMPRODUCT(OFFSET(AG41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH41,\nSUMPRODUCT(OFFSET(AH41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI41,\nSUMPRODUCT(OFFSET(AI41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361331},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ41,\nSUMPRODUCT(OFFSET(AJ41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361331},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK41,\nSUMPRODUCT(OFFSET(AK41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL41,\nSUMPRODUCT(OFFSET(AL41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361331},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM41,\nSUMPRODUCT(OFFSET(AM41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN41,\nSUMPRODUCT(OFFSET(AN41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO41,\nSUMPRODUCT(OFFSET(AO41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.056356066336134},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP41,\nSUMPRODUCT(OFFSET(AP41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.056356066336134},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ41,\nSUMPRODUCT(OFFSET(AQ41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.056356066336134},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR41,\nSUMPRODUCT(OFFSET(AR41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS41,\nSUMPRODUCT(OFFSET(AS41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.056356066336134},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT41,\nSUMPRODUCT(OFFSET(AT41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU41,\nSUMPRODUCT(OFFSET(AU41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361331},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV41,\nSUMPRODUCT(OFFSET(AV41,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D47)","v":3.0563560663361335}]
[null,null,"POST-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D42,\nSUMPRODUCT(OFFSET(D42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":3.0563560663361335},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E42,\nSUMPRODUCT(OFFSET(E42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F42,\nSUMPRODUCT(OFFSET(F42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G42,\nSUMPRODUCT(OFFSET(G42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H42,\nSUMPRODUCT(OFFSET(H42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I42,\nSUMPRODUCT(OFFSET(I42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J42,\nSUMPRODUCT(OFFSET(J42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K42,\nSUMPRODUCT(OFFSET(K42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L42,\nSUMPRODUCT(OFFSET(L42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361331},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M42,\nSUMPRODUCT(OFFSET(M42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N42,\nSUMPRODUCT(OFFSET(N42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O42,\nSUMPRODUCT(OFFSET(O42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P42,\nSUMPRODUCT(OFFSET(P42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.056356066336134},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q42,\nSUMPRODUCT(OFFSET(Q42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R42,\nSUMPRODUCT(OFFSET(R42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S42,\nSUMPRODUCT(OFFSET(S42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T42,\nSUMPRODUCT(OFFSET(T42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U42,\nSUMPRODUCT(OFFSET(U42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V42,\nSUMPRODUCT(OFFSET(V42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W42,\nSUMPRODUCT(OFFSET(W42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.056356066336134},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X42,\nSUMPRODUCT(OFFSET(X42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361331},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y42,\nSUMPRODUCT(OFFSET(Y42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z42,\nSUMPRODUCT(OFFSET(Z42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361331},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA42,\nSUMPRODUCT(OFFSET(AA42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.056356066336134},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB42,\nSUMPRODUCT(OFFSET(AB42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.0563560663361335},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC42,\nSUMPRODUCT(OFFSET(AC42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":3.056356066336134},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD42,\nSUMPRODUCT(OFFSET(AD42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":2.7239539218091746},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE42,\nSUMPRODUCT(OFFSET(AE42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":2.3940262349337815},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF42,\nSUMPRODUCT(OFFSET(AF42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":2.0665545854296692},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG42,\nSUMPRODUCT(OFFSET(AG42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402274},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH42,\nSUMPRODUCT(OFFSET(AH42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402271},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI42,\nSUMPRODUCT(OFFSET(AI42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402269},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ42,\nSUMPRODUCT(OFFSET(AJ42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402271},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK42,\nSUMPRODUCT(OFFSET(AK42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402271},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL42,\nSUMPRODUCT(OFFSET(AL42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402269},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM42,\nSUMPRODUCT(OFFSET(AM42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402269},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN42,\nSUMPRODUCT(OFFSET(AN42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402269},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO42,\nSUMPRODUCT(OFFSET(AO42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402271},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP42,\nSUMPRODUCT(OFFSET(AP42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402269},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ42,\nSUMPRODUCT(OFFSET(AQ42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402271},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR42,\nSUMPRODUCT(OFFSET(AR42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402269},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS42,\nSUMPRODUCT(OFFSET(AS42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402271},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT42,\nSUMPRODUCT(OFFSET(AT42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402271},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU42,\nSUMPRODUCT(OFFSET(AU42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402267},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV42,\nSUMPRODUCT(OFFSET(AV42,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D48)","v":1.7415206901402271}]
[]
[]
[null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"B 18 W - AC-DC, Basic Voltage 18 W Rep. Unit"}]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D53+1","v":1991},{"$f":"E53+1","v":1992},{"$f":"F53+1","v":1993},{"$f":"G53+1","v":1994},{"$f":"H53+1","v":1995},{"$f":"I53+1","v":1996},{"$f":"J53+1","v":1997},{"$f":"K53+1","v":1998},{"$f":"L53+1","v":1999},{"$f":"M53+1","v":2000},{"$f":"N53+1","v":2001},{"$f":"O53+1","v":2002},{"$f":"P53+1","v":2003},{"$f":"Q53+1","v":2004},{"$f":"R53+1","v":2005},{"$f":"S53+1","v":2006},{"$f":"T53+1","v":2007},{"$f":"U53+1","v":2008},{"$f":"V53+1","v":2009},{"$f":"W53+1","v":2010},{"$f":"X53+1","v":2011},{"$f":"Y53+1","v":2012},{"$f":"Z53+1","v":2013},{"$f":"AA53+1","v":2014},{"$f":"AB53+1","v":2015},{"$f":"AC53+1","v":2016},{"$f":"AD53+1","v":2017},{"$f":"AE53+1","v":2018},{"$f":"AF53+1","v":2019},{"$f":"AG53+1","v":2020},{"$f":"AH53+1","v":2021},{"$f":"AI53+1","v":2022},{"$f":"AJ53+1","v":2023},{"$f":"AK53+1","v":2024},{"$f":"AL53+1","v":2025},{"$f":"AM53+1","v":2026},{"$f":"AN53+1","v":2027},{"$f":"AO53+1","v":2028},{"$f":"AP53+1","v":2029},{"$f":"AQ53+1","v":2030},{"$f":"AR53+1","v":2031},{"$f":"AS53+1","v":2032},{"$f":"AT53+1","v":2033},{"$f":"AU53+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!H37:H41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!I37:I41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!J37:J41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!K37:K41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!L37:L41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!M37:M41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!N37:N41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!O37:O41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!P37:P41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Q37:Q41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!R37:R41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!S37:S41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!T37:T41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!U37:U41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!V37:V41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!W37:W41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!X37:X41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Y37:Y41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Z37:Z41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AA37:AA41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AB37:AB41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AC37:AC41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AD37:AD41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AE37:AE41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AF37:AF41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AG37:AG41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AH37:AH41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AI37:AI41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AJ37:AJ41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AK37:AK41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AL37:AL41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AM37:AM41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AN37:AN41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AO37:AO41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AP37:AP41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AQ37:AQ41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AR37:AR41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AS37:AS41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AT37:AT41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AU37:AU41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AV37:AV41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AW37:AW41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AX37:AX41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AY37:AY41)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AZ37:AZ41)","v":10.168348593522609}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!H46:H50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!I46:I50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!J46:J50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!K46:K50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!L46:L50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!M46:M50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!N46:N50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!O46:O50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!P46:P50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Q46:Q50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!R46:R50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!S46:S50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!T46:T50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!U46:U50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!V46:V50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!W46:W50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!X46:X50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Y46:Y50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!Z46:Z50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AA46:AA50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AB46:AB50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AC46:AC50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AD46:AD50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AE46:AE50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AF46:AF50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AG46:AG50)","v":10.168348593522609},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AH46:AH50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AI46:AI50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AJ46:AJ50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AK46:AK50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AL46:AL50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AM46:AM50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AN46:AN50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AO46:AO50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AP46:AP50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AQ46:AQ50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AR46:AR50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AS46:AS50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AT46:AT50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AU46:AU50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AV46:AV50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AW46:AW50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AX46:AX50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AY46:AY50)","v":6.9147887694936445},{"$f":"SUMPRODUCT('UEC Development'!$D$29:$D$33,'Efficiency Dist'!AZ46:AZ50)","v":6.9147887694936445}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D59+1","v":1991},{"$f":"E59+1","v":1992},{"$f":"F59+1","v":1993},{"$f":"G59+1","v":1994},{"$f":"H59+1","v":1995},{"$f":"I59+1","v":1996},{"$f":"J59+1","v":1997},{"$f":"K59+1","v":1998},{"$f":"L59+1","v":1999},{"$f":"M59+1","v":2000},{"$f":"N59+1","v":2001},{"$f":"O59+1","v":2002},{"$f":"P59+1","v":2003},{"$f":"Q59+1","v":2004},{"$f":"R59+1","v":2005},{"$f":"S59+1","v":2006},{"$f":"T59+1","v":2007},{"$f":"U59+1","v":2008},{"$f":"V59+1","v":2009},{"$f":"W59+1","v":2010},{"$f":"X59+1","v":2011},{"$f":"Y59+1","v":2012},{"$f":"Z59+1","v":2013},{"$f":"AA59+1","v":2014},{"$f":"AB59+1","v":2015},{"$f":"AC59+1","v":2016},{"$f":"AD59+1","v":2017},{"$f":"AE59+1","v":2018},{"$f":"AF59+1","v":2019},{"$f":"AG59+1","v":2020},{"$f":"AH59+1","v":2021},{"$f":"AI59+1","v":2022},{"$f":"AJ59+1","v":2023},{"$f":"AK59+1","v":2024},{"$f":"AL59+1","v":2025},{"$f":"AM59+1","v":2026},{"$f":"AN59+1","v":2027},{"$f":"AO59+1","v":2028},{"$f":"AP59+1","v":2029},{"$f":"AQ59+1","v":2030},{"$f":"AR59+1","v":2031},{"$f":"AS59+1","v":2032},{"$f":"AT59+1","v":2033},{"$f":"AU59+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D54,\nSUMPRODUCT(OFFSET(D54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":10.168348593522609},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E54,\nSUMPRODUCT(OFFSET(E54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":10.168348593522609},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F54,\nSUMPRODUCT(OFFSET(F54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":10.168348593522609},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G54,\nSUMPRODUCT(OFFSET(G54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H54,\nSUMPRODUCT(OFFSET(H54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I54,\nSUMPRODUCT(OFFSET(I54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J54,\nSUMPRODUCT(OFFSET(J54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K54,\nSUMPRODUCT(OFFSET(K54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L54,\nSUMPRODUCT(OFFSET(L54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522607},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M54,\nSUMPRODUCT(OFFSET(M54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N54,\nSUMPRODUCT(OFFSET(N54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O54,\nSUMPRODUCT(OFFSET(O54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P54,\nSUMPRODUCT(OFFSET(P54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q54,\nSUMPRODUCT(OFFSET(Q54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R54,\nSUMPRODUCT(OFFSET(R54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S54,\nSUMPRODUCT(OFFSET(S54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T54,\nSUMPRODUCT(OFFSET(T54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U54,\nSUMPRODUCT(OFFSET(U54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522607},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V54,\nSUMPRODUCT(OFFSET(V54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522607},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W54,\nSUMPRODUCT(OFFSET(W54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X54,\nSUMPRODUCT(OFFSET(X54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y54,\nSUMPRODUCT(OFFSET(Y54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z54,\nSUMPRODUCT(OFFSET(Z54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522607},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA54,\nSUMPRODUCT(OFFSET(AA54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB54,\nSUMPRODUCT(OFFSET(AB54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC54,\nSUMPRODUCT(OFFSET(AC54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522611},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD54,\nSUMPRODUCT(OFFSET(AD54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE54,\nSUMPRODUCT(OFFSET(AE54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522611},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF54,\nSUMPRODUCT(OFFSET(AF54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522611},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG54,\nSUMPRODUCT(OFFSET(AG54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH54,\nSUMPRODUCT(OFFSET(AH54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522607},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI54,\nSUMPRODUCT(OFFSET(AI54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522605},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ54,\nSUMPRODUCT(OFFSET(AJ54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK54,\nSUMPRODUCT(OFFSET(AK54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL54,\nSUMPRODUCT(OFFSET(AL54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522607},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM54,\nSUMPRODUCT(OFFSET(AM54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN54,\nSUMPRODUCT(OFFSET(AN54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO54,\nSUMPRODUCT(OFFSET(AO54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522611},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP54,\nSUMPRODUCT(OFFSET(AP54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522611},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ54,\nSUMPRODUCT(OFFSET(AQ54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR54,\nSUMPRODUCT(OFFSET(AR54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522611},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS54,\nSUMPRODUCT(OFFSET(AS54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522611},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT54,\nSUMPRODUCT(OFFSET(AT54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU54,\nSUMPRODUCT(OFFSET(AU54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV54,\nSUMPRODUCT(OFFSET(AV54,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D60)","v":10.168348593522609}]
[null,null,"POST-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D55,\nSUMPRODUCT(OFFSET(D55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":10.168348593522609},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E55,\nSUMPRODUCT(OFFSET(E55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F55,\nSUMPRODUCT(OFFSET(F55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G55,\nSUMPRODUCT(OFFSET(G55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H55,\nSUMPRODUCT(OFFSET(H55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I55,\nSUMPRODUCT(OFFSET(I55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J55,\nSUMPRODUCT(OFFSET(J55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K55,\nSUMPRODUCT(OFFSET(K55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L55,\nSUMPRODUCT(OFFSET(L55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522607},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M55,\nSUMPRODUCT(OFFSET(M55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N55,\nSUMPRODUCT(OFFSET(N55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O55,\nSUMPRODUCT(OFFSET(O55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P55,\nSUMPRODUCT(OFFSET(P55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q55,\nSUMPRODUCT(OFFSET(Q55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R55,\nSUMPRODUCT(OFFSET(R55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S55,\nSUMPRODUCT(OFFSET(S55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T55,\nSUMPRODUCT(OFFSET(T55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U55,\nSUMPRODUCT(OFFSET(U55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522607},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V55,\nSUMPRODUCT(OFFSET(V55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522607},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W55,\nSUMPRODUCT(OFFSET(W55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X55,\nSUMPRODUCT(OFFSET(X55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y55,\nSUMPRODUCT(OFFSET(Y55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z55,\nSUMPRODUCT(OFFSET(Z55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522607},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA55,\nSUMPRODUCT(OFFSET(AA55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB55,\nSUMPRODUCT(OFFSET(AB55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522609},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC55,\nSUMPRODUCT(OFFSET(AC55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":10.168348593522611},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD55,\nSUMPRODUCT(OFFSET(AD55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":9.3458195663656429},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE55,\nSUMPRODUCT(OFFSET(AE55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":8.5294135840758507},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF55,\nSUMPRODUCT(OFFSET(AF55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":7.7190850656740713},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG55,\nSUMPRODUCT(OFFSET(AG55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936445},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH55,\nSUMPRODUCT(OFFSET(AH55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936436},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI55,\nSUMPRODUCT(OFFSET(AI55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936436},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ55,\nSUMPRODUCT(OFFSET(AJ55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936436},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK55,\nSUMPRODUCT(OFFSET(AK55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936454},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL55,\nSUMPRODUCT(OFFSET(AL55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936436},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM55,\nSUMPRODUCT(OFFSET(AM55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936427},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN55,\nSUMPRODUCT(OFFSET(AN55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936436},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO55,\nSUMPRODUCT(OFFSET(AO55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936445},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP55,\nSUMPRODUCT(OFFSET(AP55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936454},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ55,\nSUMPRODUCT(OFFSET(AQ55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936445},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR55,\nSUMPRODUCT(OFFSET(AR55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936436},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS55,\nSUMPRODUCT(OFFSET(AS55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936454},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT55,\nSUMPRODUCT(OFFSET(AT55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936454},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU55,\nSUMPRODUCT(OFFSET(AU55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936445},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV55,\nSUMPRODUCT(OFFSET(AV55,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D61)","v":6.9147887694936445}]
[]
[]
[null,null,{"$f":"'Product Classes'!H12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H12,MODEL_PCS,0),0)","v":"B 60 W - AC-DC, Basic Voltage 60 W Rep. Unit"}]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D66+1","v":1991},{"$f":"E66+1","v":1992},{"$f":"F66+1","v":1993},{"$f":"G66+1","v":1994},{"$f":"H66+1","v":1995},{"$f":"I66+1","v":1996},{"$f":"J66+1","v":1997},{"$f":"K66+1","v":1998},{"$f":"L66+1","v":1999},{"$f":"M66+1","v":2000},{"$f":"N66+1","v":2001},{"$f":"O66+1","v":2002},{"$f":"P66+1","v":2003},{"$f":"Q66+1","v":2004},{"$f":"R66+1","v":2005},{"$f":"S66+1","v":2006},{"$f":"T66+1","v":2007},{"$f":"U66+1","v":2008},{"$f":"V66+1","v":2009},{"$f":"W66+1","v":2010},{"$f":"X66+1","v":2011},{"$f":"Y66+1","v":2012},{"$f":"Z66+1","v":2013},{"$f":"AA66+1","v":2014},{"$f":"AB66+1","v":2015},{"$f":"AC66+1","v":2016},{"$f":"AD66+1","v":2017},{"$f":"AE66+1","v":2018},{"$f":"AF66+1","v":2019},{"$f":"AG66+1","v":2020},{"$f":"AH66+1","v":2021},{"$f":"AI66+1","v":2022},{"$f":"AJ66+1","v":2023},{"$f":"AK66+1","v":2024},{"$f":"AL66+1","v":2025},{"$f":"AM66+1","v":2026},{"$f":"AN66+1","v":2027},{"$f":"AO66+1","v":2028},{"$f":"AP66+1","v":2029},{"$f":"AQ66+1","v":2030},{"$f":"AR66+1","v":2031},{"$f":"AS66+1","v":2032},{"$f":"AT66+1","v":2033},{"$f":"AU66+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!H61:H65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!I61:I65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!J61:J65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!K61:K65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!L61:L65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!M61:M65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!N61:N65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!O61:O65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!P61:P65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Q61:Q65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!R61:R65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!S61:S65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!T61:T65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!U61:U65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!V61:V65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!W61:W65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!X61:X65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Y61:Y65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Z61:Z65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AA61:AA65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AB61:AB65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AC61:AC65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AD61:AD65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AE61:AE65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AF61:AF65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AG61:AG65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AH61:AH65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AI61:AI65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AJ61:AJ65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AK61:AK65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AL61:AL65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AM61:AM65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AN61:AN65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AO61:AO65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AP61:AP65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AQ61:AQ65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AR61:AR65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AS61:AS65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AT61:AT65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AU61:AU65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AV61:AV65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AW61:AW65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AX61:AX65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AY61:AY65)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AZ61:AZ65)","v":10.303596278551906}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!H70:H74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!I70:I74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!J70:J74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!K70:K74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!L70:L74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!M70:M74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!N70:N74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!O70:O74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!P70:P74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Q70:Q74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!R70:R74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!S70:S74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!T70:T74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!U70:U74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!V70:V74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!W70:W74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!X70:X74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Y70:Y74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!Z70:Z74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AA70:AA74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AB70:AB74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AC70:AC74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AD70:AD74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AE70:AE74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AF70:AF74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AG70:AG74)","v":10.303596278551906},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AH70:AH74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AI70:AI74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AJ70:AJ74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AK70:AK74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AL70:AL74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AM70:AM74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AN70:AN74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AO70:AO74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AP70:AP74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AQ70:AQ74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AR70:AR74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AS70:AS74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AT70:AT74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AU70:AU74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AV70:AV74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AW70:AW74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AX70:AX74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AY70:AY74)","v":7.397737842169116},{"$f":"SUMPRODUCT('UEC Development'!$D$44:$D$48,'Efficiency Dist'!AZ70:AZ74)","v":7.397737842169116}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D72+1","v":1991},{"$f":"E72+1","v":1992},{"$f":"F72+1","v":1993},{"$f":"G72+1","v":1994},{"$f":"H72+1","v":1995},{"$f":"I72+1","v":1996},{"$f":"J72+1","v":1997},{"$f":"K72+1","v":1998},{"$f":"L72+1","v":1999},{"$f":"M72+1","v":2000},{"$f":"N72+1","v":2001},{"$f":"O72+1","v":2002},{"$f":"P72+1","v":2003},{"$f":"Q72+1","v":2004},{"$f":"R72+1","v":2005},{"$f":"S72+1","v":2006},{"$f":"T72+1","v":2007},{"$f":"U72+1","v":2008},{"$f":"V72+1","v":2009},{"$f":"W72+1","v":2010},{"$f":"X72+1","v":2011},{"$f":"Y72+1","v":2012},{"$f":"Z72+1","v":2013},{"$f":"AA72+1","v":2014},{"$f":"AB72+1","v":2015},{"$f":"AC72+1","v":2016},{"$f":"AD72+1","v":2017},{"$f":"AE72+1","v":2018},{"$f":"AF72+1","v":2019},{"$f":"AG72+1","v":2020},{"$f":"AH72+1","v":2021},{"$f":"AI72+1","v":2022},{"$f":"AJ72+1","v":2023},{"$f":"AK72+1","v":2024},{"$f":"AL72+1","v":2025},{"$f":"AM72+1","v":2026},{"$f":"AN72+1","v":2027},{"$f":"AO72+1","v":2028},{"$f":"AP72+1","v":2029},{"$f":"AQ72+1","v":2030},{"$f":"AR72+1","v":2031},{"$f":"AS72+1","v":2032},{"$f":"AT72+1","v":2033},{"$f":"AU72+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D67,\nSUMPRODUCT(OFFSET(D67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":10.303596278551906},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E67,\nSUMPRODUCT(OFFSET(E67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":10.303596278551906},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F67,\nSUMPRODUCT(OFFSET(F67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":10.303596278551906},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G67,\nSUMPRODUCT(OFFSET(G67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H67,\nSUMPRODUCT(OFFSET(H67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I67,\nSUMPRODUCT(OFFSET(I67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J67,\nSUMPRODUCT(OFFSET(J67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K67,\nSUMPRODUCT(OFFSET(K67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551904},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L67,\nSUMPRODUCT(OFFSET(L67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M67,\nSUMPRODUCT(OFFSET(M67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N67,\nSUMPRODUCT(OFFSET(N67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551904},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O67,\nSUMPRODUCT(OFFSET(O67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551904},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P67,\nSUMPRODUCT(OFFSET(P67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q67,\nSUMPRODUCT(OFFSET(Q67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551904},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R67,\nSUMPRODUCT(OFFSET(R67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551904},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S67,\nSUMPRODUCT(OFFSET(S67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T67,\nSUMPRODUCT(OFFSET(T67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551904},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U67,\nSUMPRODUCT(OFFSET(U67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V67,\nSUMPRODUCT(OFFSET(V67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W67,\nSUMPRODUCT(OFFSET(W67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X67,\nSUMPRODUCT(OFFSET(X67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551904},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y67,\nSUMPRODUCT(OFFSET(Y67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z67,\nSUMPRODUCT(OFFSET(Z67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551904},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA67,\nSUMPRODUCT(OFFSET(AA67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB67,\nSUMPRODUCT(OFFSET(AB67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC67,\nSUMPRODUCT(OFFSET(AC67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551908},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD67,\nSUMPRODUCT(OFFSET(AD67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE67,\nSUMPRODUCT(OFFSET(AE67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF67,\nSUMPRODUCT(OFFSET(AF67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG67,\nSUMPRODUCT(OFFSET(AG67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551908},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH67,\nSUMPRODUCT(OFFSET(AH67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI67,\nSUMPRODUCT(OFFSET(AI67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ67,\nSUMPRODUCT(OFFSET(AJ67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551904},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK67,\nSUMPRODUCT(OFFSET(AK67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551908},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL67,\nSUMPRODUCT(OFFSET(AL67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551904},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM67,\nSUMPRODUCT(OFFSET(AM67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN67,\nSUMPRODUCT(OFFSET(AN67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551908},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO67,\nSUMPRODUCT(OFFSET(AO67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP67,\nSUMPRODUCT(OFFSET(AP67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551908},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ67,\nSUMPRODUCT(OFFSET(AQ67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR67,\nSUMPRODUCT(OFFSET(AR67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS67,\nSUMPRODUCT(OFFSET(AS67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551908},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT67,\nSUMPRODUCT(OFFSET(AT67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU67,\nSUMPRODUCT(OFFSET(AU67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV67,\nSUMPRODUCT(OFFSET(AV67,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D73)","v":10.303596278551906}]
[null,null,"POST-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D68,\nSUMPRODUCT(OFFSET(D68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":10.303596278551906},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E68,\nSUMPRODUCT(OFFSET(E68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F68,\nSUMPRODUCT(OFFSET(F68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G68,\nSUMPRODUCT(OFFSET(G68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H68,\nSUMPRODUCT(OFFSET(H68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I68,\nSUMPRODUCT(OFFSET(I68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J68,\nSUMPRODUCT(OFFSET(J68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K68,\nSUMPRODUCT(OFFSET(K68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551904},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L68,\nSUMPRODUCT(OFFSET(L68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M68,\nSUMPRODUCT(OFFSET(M68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N68,\nSUMPRODUCT(OFFSET(N68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551904},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O68,\nSUMPRODUCT(OFFSET(O68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551904},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P68,\nSUMPRODUCT(OFFSET(P68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q68,\nSUMPRODUCT(OFFSET(Q68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551904},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R68,\nSUMPRODUCT(OFFSET(R68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551904},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S68,\nSUMPRODUCT(OFFSET(S68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T68,\nSUMPRODUCT(OFFSET(T68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551904},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U68,\nSUMPRODUCT(OFFSET(U68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V68,\nSUMPRODUCT(OFFSET(V68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W68,\nSUMPRODUCT(OFFSET(W68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X68,\nSUMPRODUCT(OFFSET(X68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551904},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y68,\nSUMPRODUCT(OFFSET(Y68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z68,\nSUMPRODUCT(OFFSET(Z68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551904},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA68,\nSUMPRODUCT(OFFSET(AA68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB68,\nSUMPRODUCT(OFFSET(AB68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551906},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC68,\nSUMPRODUCT(OFFSET(AC68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":10.303596278551908},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD68,\nSUMPRODUCT(OFFSET(AD68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":9.5689692724395634},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE68,\nSUMPRODUCT(OFFSET(AE68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":8.8398109537176346},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF68,\nSUMPRODUCT(OFFSET(AF68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":8.1160806125544305},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG68,\nSUMPRODUCT(OFFSET(AG68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.3977378421691178},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH68,\nSUMPRODUCT(OFFSET(AH68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.3977378421691142},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI68,\nSUMPRODUCT(OFFSET(AI68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.3977378421691151},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ68,\nSUMPRODUCT(OFFSET(AJ68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.397737842169116},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK68,\nSUMPRODUCT(OFFSET(AK68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.3977378421691169},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL68,\nSUMPRODUCT(OFFSET(AL68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.397737842169116},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM68,\nSUMPRODUCT(OFFSET(AM68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.397737842169116},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN68,\nSUMPRODUCT(OFFSET(AN68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.3977378421691169},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO68,\nSUMPRODUCT(OFFSET(AO68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.3977378421691169},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP68,\nSUMPRODUCT(OFFSET(AP68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.3977378421691151},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ68,\nSUMPRODUCT(OFFSET(AQ68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.3977378421691169},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR68,\nSUMPRODUCT(OFFSET(AR68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.397737842169116},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS68,\nSUMPRODUCT(OFFSET(AS68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.397737842169116},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT68,\nSUMPRODUCT(OFFSET(AT68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.397737842169116},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU68,\nSUMPRODUCT(OFFSET(AU68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.3977378421691142},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV68,\nSUMPRODUCT(OFFSET(AV68,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D74)","v":7.397737842169116}]
[]
[]
[null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"B 120 W - AC-DC, Basic Voltage 120 W Rep. Unit"}]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D79+1","v":1991},{"$f":"E79+1","v":1992},{"$f":"F79+1","v":1993},{"$f":"G79+1","v":1994},{"$f":"H79+1","v":1995},{"$f":"I79+1","v":1996},{"$f":"J79+1","v":1997},{"$f":"K79+1","v":1998},{"$f":"L79+1","v":1999},{"$f":"M79+1","v":2000},{"$f":"N79+1","v":2001},{"$f":"O79+1","v":2002},{"$f":"P79+1","v":2003},{"$f":"Q79+1","v":2004},{"$f":"R79+1","v":2005},{"$f":"S79+1","v":2006},{"$f":"T79+1","v":2007},{"$f":"U79+1","v":2008},{"$f":"V79+1","v":2009},{"$f":"W79+1","v":2010},{"$f":"X79+1","v":2011},{"$f":"Y79+1","v":2012},{"$f":"Z79+1","v":2013},{"$f":"AA79+1","v":2014},{"$f":"AB79+1","v":2015},{"$f":"AC79+1","v":2016},{"$f":"AD79+1","v":2017},{"$f":"AE79+1","v":2018},{"$f":"AF79+1","v":2019},{"$f":"AG79+1","v":2020},{"$f":"AH79+1","v":2021},{"$f":"AI79+1","v":2022},{"$f":"AJ79+1","v":2023},{"$f":"AK79+1","v":2024},{"$f":"AL79+1","v":2025},{"$f":"AM79+1","v":2026},{"$f":"AN79+1","v":2027},{"$f":"AO79+1","v":2028},{"$f":"AP79+1","v":2029},{"$f":"AQ79+1","v":2030},{"$f":"AR79+1","v":2031},{"$f":"AS79+1","v":2032},{"$f":"AT79+1","v":2033},{"$f":"AU79+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!H85:H89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!I85:I89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!J85:J89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!K85:K89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!L85:L89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!M85:M89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!N85:N89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!O85:O89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!P85:P89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Q85:Q89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!R85:R89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!S85:S89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!T85:T89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!U85:U89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!V85:V89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!W85:W89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!X85:X89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Y85:Y89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Z85:Z89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AA85:AA89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AB85:AB89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AC85:AC89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AD85:AD89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AE85:AE89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AF85:AF89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AG85:AG89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AH85:AH89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AI85:AI89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AJ85:AJ89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AK85:AK89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AL85:AL89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AM85:AM89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AN85:AN89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AO85:AO89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AP85:AP89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AQ85:AQ89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AR85:AR89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AS85:AS89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AT85:AT89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AU85:AU89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AV85:AV89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AW85:AW89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AX85:AX89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AY85:AY89)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AZ85:AZ89)","v":17.71788249728753}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!H94:H98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!I94:I98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!J94:J98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!K94:K98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!L94:L98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!M94:M98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!N94:N98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!O94:O98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!P94:P98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Q94:Q98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!R94:R98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!S94:S98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!T94:T98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!U94:U98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!V94:V98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!W94:W98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!X94:X98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Y94:Y98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!Z94:Z98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AA94:AA98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AB94:AB98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AC94:AC98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AD94:AD98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AE94:AE98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AF94:AF98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AG94:AG98)","v":17.71788249728753},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AH94:AH98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AI94:AI98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AJ94:AJ98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AK94:AK98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AL94:AL98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AM94:AM98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AN94:AN98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AO94:AO98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AP94:AP98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AQ94:AQ98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AR94:AR98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AS94:AS98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AT94:AT98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AU94:AU98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AV94:AV98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AW94:AW98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AX94:AX98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AY94:AY98)","v":14.209470856847945},{"$f":"SUMPRODUCT('UEC Development'!$D$59:$D$63,'Efficiency Dist'!AZ94:AZ98)","v":14.209470856847945}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D85+1","v":1991},{"$f":"E85+1","v":1992},{"$f":"F85+1","v":1993},{"$f":"G85+1","v":1994},{"$f":"H85+1","v":1995},{"$f":"I85+1","v":1996},{"$f":"J85+1","v":1997},{"$f":"K85+1","v":1998},{"$f":"L85+1","v":1999},{"$f":"M85+1","v":2000},{"$f":"N85+1","v":2001},{"$f":"O85+1","v":2002},{"$f":"P85+1","v":2003},{"$f":"Q85+1","v":2004},{"$f":"R85+1","v":2005},{"$f":"S85+1","v":2006},{"$f":"T85+1","v":2007},{"$f":"U85+1","v":2008},{"$f":"V85+1","v":2009},{"$f":"W85+1","v":2010},{"$f":"X85+1","v":2011},{"$f":"Y85+1","v":2012},{"$f":"Z85+1","v":2013},{"$f":"AA85+1","v":2014},{"$f":"AB85+1","v":2015},{"$f":"AC85+1","v":2016},{"$f":"AD85+1","v":2017},{"$f":"AE85+1","v":2018},{"$f":"AF85+1","v":2019},{"$f":"AG85+1","v":2020},{"$f":"AH85+1","v":2021},{"$f":"AI85+1","v":2022},{"$f":"AJ85+1","v":2023},{"$f":"AK85+1","v":2024},{"$f":"AL85+1","v":2025},{"$f":"AM85+1","v":2026},{"$f":"AN85+1","v":2027},{"$f":"AO85+1","v":2028},{"$f":"AP85+1","v":2029},{"$f":"AQ85+1","v":2030},{"$f":"AR85+1","v":2031},{"$f":"AS85+1","v":2032},{"$f":"AT85+1","v":2033},{"$f":"AU85+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D80,\nSUMPRODUCT(OFFSET(D80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":17.71788249728753},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E80,\nSUMPRODUCT(OFFSET(E80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":17.71788249728753},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F80,\nSUMPRODUCT(OFFSET(F80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":17.71788249728753},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G80,\nSUMPRODUCT(OFFSET(G80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H80,\nSUMPRODUCT(OFFSET(H80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I80,\nSUMPRODUCT(OFFSET(I80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J80,\nSUMPRODUCT(OFFSET(J80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K80,\nSUMPRODUCT(OFFSET(K80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287526},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L80,\nSUMPRODUCT(OFFSET(L80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287526},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M80,\nSUMPRODUCT(OFFSET(M80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287526},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N80,\nSUMPRODUCT(OFFSET(N80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287533},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O80,\nSUMPRODUCT(OFFSET(O80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P80,\nSUMPRODUCT(OFFSET(P80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q80,\nSUMPRODUCT(OFFSET(Q80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287526},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R80,\nSUMPRODUCT(OFFSET(R80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287526},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S80,\nSUMPRODUCT(OFFSET(S80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T80,\nSUMPRODUCT(OFFSET(T80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287526},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U80,\nSUMPRODUCT(OFFSET(U80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V80,\nSUMPRODUCT(OFFSET(V80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W80,\nSUMPRODUCT(OFFSET(W80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X80,\nSUMPRODUCT(OFFSET(X80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y80,\nSUMPRODUCT(OFFSET(Y80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z80,\nSUMPRODUCT(OFFSET(Z80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA80,\nSUMPRODUCT(OFFSET(AA80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB80,\nSUMPRODUCT(OFFSET(AB80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC80,\nSUMPRODUCT(OFFSET(AC80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287533},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD80,\nSUMPRODUCT(OFFSET(AD80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE80,\nSUMPRODUCT(OFFSET(AE80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287533},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF80,\nSUMPRODUCT(OFFSET(AF80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG80,\nSUMPRODUCT(OFFSET(AG80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH80,\nSUMPRODUCT(OFFSET(AH80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI80,\nSUMPRODUCT(OFFSET(AI80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ80,\nSUMPRODUCT(OFFSET(AJ80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287526},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK80,\nSUMPRODUCT(OFFSET(AK80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL80,\nSUMPRODUCT(OFFSET(AL80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM80,\nSUMPRODUCT(OFFSET(AM80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN80,\nSUMPRODUCT(OFFSET(AN80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO80,\nSUMPRODUCT(OFFSET(AO80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287533},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP80,\nSUMPRODUCT(OFFSET(AP80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ80,\nSUMPRODUCT(OFFSET(AQ80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR80,\nSUMPRODUCT(OFFSET(AR80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS80,\nSUMPRODUCT(OFFSET(AS80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.71788249728753},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT80,\nSUMPRODUCT(OFFSET(AT80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287526},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU80,\nSUMPRODUCT(OFFSET(AU80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287526},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV80,\nSUMPRODUCT(OFFSET(AV80,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D86)","v":17.717882497287526}]
[null,null,"POST-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D81,\nSUMPRODUCT(OFFSET(D81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":17.71788249728753},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E81,\nSUMPRODUCT(OFFSET(E81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F81,\nSUMPRODUCT(OFFSET(F81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G81,\nSUMPRODUCT(OFFSET(G81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H81,\nSUMPRODUCT(OFFSET(H81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I81,\nSUMPRODUCT(OFFSET(I81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J81,\nSUMPRODUCT(OFFSET(J81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K81,\nSUMPRODUCT(OFFSET(K81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.717882497287526},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L81,\nSUMPRODUCT(OFFSET(L81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.717882497287526},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M81,\nSUMPRODUCT(OFFSET(M81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.717882497287526},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N81,\nSUMPRODUCT(OFFSET(N81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.717882497287533},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O81,\nSUMPRODUCT(OFFSET(O81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P81,\nSUMPRODUCT(OFFSET(P81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q81,\nSUMPRODUCT(OFFSET(Q81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.717882497287526},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R81,\nSUMPRODUCT(OFFSET(R81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.717882497287526},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S81,\nSUMPRODUCT(OFFSET(S81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T81,\nSUMPRODUCT(OFFSET(T81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.717882497287526},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U81,\nSUMPRODUCT(OFFSET(U81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V81,\nSUMPRODUCT(OFFSET(V81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W81,\nSUMPRODUCT(OFFSET(W81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X81,\nSUMPRODUCT(OFFSET(X81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y81,\nSUMPRODUCT(OFFSET(Y81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z81,\nSUMPRODUCT(OFFSET(Z81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA81,\nSUMPRODUCT(OFFSET(AA81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB81,\nSUMPRODUCT(OFFSET(AB81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.71788249728753},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC81,\nSUMPRODUCT(OFFSET(AC81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":17.717882497287533},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD81,\nSUMPRODUCT(OFFSET(AD81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":16.830924651249394},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE81,\nSUMPRODUCT(OFFSET(AE81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":15.950569469077548},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF81,\nSUMPRODUCT(OFFSET(AF81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":15.076767799428072},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG81,\nSUMPRODUCT(OFFSET(AG81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847945},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH81,\nSUMPRODUCT(OFFSET(AH81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847945},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI81,\nSUMPRODUCT(OFFSET(AI81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847945},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ81,\nSUMPRODUCT(OFFSET(AJ81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847942},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK81,\nSUMPRODUCT(OFFSET(AK81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847945},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL81,\nSUMPRODUCT(OFFSET(AL81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847942},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM81,\nSUMPRODUCT(OFFSET(AM81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847943},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN81,\nSUMPRODUCT(OFFSET(AN81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847945},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO81,\nSUMPRODUCT(OFFSET(AO81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847945},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP81,\nSUMPRODUCT(OFFSET(AP81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847947},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ81,\nSUMPRODUCT(OFFSET(AQ81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847943},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR81,\nSUMPRODUCT(OFFSET(AR81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847945},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS81,\nSUMPRODUCT(OFFSET(AS81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847945},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT81,\nSUMPRODUCT(OFFSET(AT81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847945},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU81,\nSUMPRODUCT(OFFSET(AU81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847943},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV81,\nSUMPRODUCT(OFFSET(AV81,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D87)","v":14.209470856847943}]
[]
[]
[null,null,{"$f":"'Product Classes'!H14&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H14,MODEL_PCS,0),0)","v":"C - AC-DC, Low Voltage"}]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D92+1","v":1991},{"$f":"E92+1","v":1992},{"$f":"F92+1","v":1993},{"$f":"G92+1","v":1994},{"$f":"H92+1","v":1995},{"$f":"I92+1","v":1996},{"$f":"J92+1","v":1997},{"$f":"K92+1","v":1998},{"$f":"L92+1","v":1999},{"$f":"M92+1","v":2000},{"$f":"N92+1","v":2001},{"$f":"O92+1","v":2002},{"$f":"P92+1","v":2003},{"$f":"Q92+1","v":2004},{"$f":"R92+1","v":2005},{"$f":"S92+1","v":2006},{"$f":"T92+1","v":2007},{"$f":"U92+1","v":2008},{"$f":"V92+1","v":2009},{"$f":"W92+1","v":2010},{"$f":"X92+1","v":2011},{"$f":"Y92+1","v":2012},{"$f":"Z92+1","v":2013},{"$f":"AA92+1","v":2014},{"$f":"AB92+1","v":2015},{"$f":"AC92+1","v":2016},{"$f":"AD92+1","v":2017},{"$f":"AE92+1","v":2018},{"$f":"AF92+1","v":2019},{"$f":"AG92+1","v":2020},{"$f":"AH92+1","v":2021},{"$f":"AI92+1","v":2022},{"$f":"AJ92+1","v":2023},{"$f":"AK92+1","v":2024},{"$f":"AL92+1","v":2025},{"$f":"AM92+1","v":2026},{"$f":"AN92+1","v":2027},{"$f":"AO92+1","v":2028},{"$f":"AP92+1","v":2029},{"$f":"AQ92+1","v":2030},{"$f":"AR92+1","v":2031},{"$f":"AS92+1","v":2032},{"$f":"AT92+1","v":2033},{"$f":"AU92+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!H109:H113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!I109:I113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!J109:J113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!K109:K113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!L109:L113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!M109:M113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!N109:N113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!O109:O113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!P109:P113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Q109:Q113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!R109:R113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!S109:S113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!T109:T113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!U109:U113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!V109:V113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!W109:W113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!X109:X113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Y109:Y113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Z109:Z113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AA109:AA113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AB109:AB113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AC109:AC113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AD109:AD113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AE109:AE113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AF109:AF113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AG109:AG113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AH109:AH113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AI109:AI113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AJ109:AJ113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AK109:AK113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AL109:AL113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AM109:AM113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AN109:AN113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AO109:AO113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AP109:AP113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AQ109:AQ113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AR109:AR113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AS109:AS113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AT109:AT113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AU109:AU113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AV109:AV113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AW109:AW113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AX109:AX113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AY109:AY113)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AZ109:AZ113)","v":1.9595200384115825}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!H118:H122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!I118:I122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!J118:J122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!K118:K122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!L118:L122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!M118:M122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!N118:N122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!O118:O122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!P118:P122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Q118:Q122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!R118:R122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!S118:S122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!T118:T122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!U118:U122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!V118:V122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!W118:W122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!X118:X122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Y118:Y122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!Z118:Z122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AA118:AA122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AB118:AB122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AC118:AC122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AD118:AD122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AE118:AE122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AF118:AF122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AG118:AG122)","v":1.9595200384115825},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AH118:AH122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AI118:AI122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AJ118:AJ122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AK118:AK122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AL118:AL122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AM118:AM122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AN118:AN122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AO118:AO122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AP118:AP122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AQ118:AQ122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AR118:AR122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AS118:AS122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AT118:AT122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AU118:AU122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AV118:AV122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AW118:AW122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AX118:AX122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AY118:AY122)","v":1.0046439735589154},{"$f":"SUMPRODUCT('UEC Development'!$D$74:$D$78,'Efficiency Dist'!AZ118:AZ122)","v":1.0046439735589154}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D98+1","v":1991},{"$f":"E98+1","v":1992},{"$f":"F98+1","v":1993},{"$f":"G98+1","v":1994},{"$f":"H98+1","v":1995},{"$f":"I98+1","v":1996},{"$f":"J98+1","v":1997},{"$f":"K98+1","v":1998},{"$f":"L98+1","v":1999},{"$f":"M98+1","v":2000},{"$f":"N98+1","v":2001},{"$f":"O98+1","v":2002},{"$f":"P98+1","v":2003},{"$f":"Q98+1","v":2004},{"$f":"R98+1","v":2005},{"$f":"S98+1","v":2006},{"$f":"T98+1","v":2007},{"$f":"U98+1","v":2008},{"$f":"V98+1","v":2009},{"$f":"W98+1","v":2010},{"$f":"X98+1","v":2011},{"$f":"Y98+1","v":2012},{"$f":"Z98+1","v":2013},{"$f":"AA98+1","v":2014},{"$f":"AB98+1","v":2015},{"$f":"AC98+1","v":2016},{"$f":"AD98+1","v":2017},{"$f":"AE98+1","v":2018},{"$f":"AF98+1","v":2019},{"$f":"AG98+1","v":2020},{"$f":"AH98+1","v":2021},{"$f":"AI98+1","v":2022},{"$f":"AJ98+1","v":2023},{"$f":"AK98+1","v":2024},{"$f":"AL98+1","v":2025},{"$f":"AM98+1","v":2026},{"$f":"AN98+1","v":2027},{"$f":"AO98+1","v":2028},{"$f":"AP98+1","v":2029},{"$f":"AQ98+1","v":2030},{"$f":"AR98+1","v":2031},{"$f":"AS98+1","v":2032},{"$f":"AT98+1","v":2033},{"$f":"AU98+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D93,\nSUMPRODUCT(OFFSET(D93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":1.9595200384115825},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E93,\nSUMPRODUCT(OFFSET(E93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":1.9595200384115825},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F93,\nSUMPRODUCT(OFFSET(F93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":1.9595200384115825},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G93,\nSUMPRODUCT(OFFSET(G93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H93,\nSUMPRODUCT(OFFSET(H93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I93,\nSUMPRODUCT(OFFSET(I93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J93,\nSUMPRODUCT(OFFSET(J93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K93,\nSUMPRODUCT(OFFSET(K93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115823},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L93,\nSUMPRODUCT(OFFSET(L93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115823},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M93,\nSUMPRODUCT(OFFSET(M93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115823},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N93,\nSUMPRODUCT(OFFSET(N93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.959520038411583},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O93,\nSUMPRODUCT(OFFSET(O93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P93,\nSUMPRODUCT(OFFSET(P93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q93,\nSUMPRODUCT(OFFSET(Q93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R93,\nSUMPRODUCT(OFFSET(R93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115821},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S93,\nSUMPRODUCT(OFFSET(S93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T93,\nSUMPRODUCT(OFFSET(T93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U93,\nSUMPRODUCT(OFFSET(U93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V93,\nSUMPRODUCT(OFFSET(V93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W93,\nSUMPRODUCT(OFFSET(W93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.959520038411583},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X93,\nSUMPRODUCT(OFFSET(X93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y93,\nSUMPRODUCT(OFFSET(Y93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z93,\nSUMPRODUCT(OFFSET(Z93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA93,\nSUMPRODUCT(OFFSET(AA93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB93,\nSUMPRODUCT(OFFSET(AB93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC93,\nSUMPRODUCT(OFFSET(AC93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD93,\nSUMPRODUCT(OFFSET(AD93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE93,\nSUMPRODUCT(OFFSET(AE93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF93,\nSUMPRODUCT(OFFSET(AF93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG93,\nSUMPRODUCT(OFFSET(AG93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH93,\nSUMPRODUCT(OFFSET(AH93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115823},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI93,\nSUMPRODUCT(OFFSET(AI93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115823},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ93,\nSUMPRODUCT(OFFSET(AJ93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115823},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK93,\nSUMPRODUCT(OFFSET(AK93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115823},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL93,\nSUMPRODUCT(OFFSET(AL93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM93,\nSUMPRODUCT(OFFSET(AM93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN93,\nSUMPRODUCT(OFFSET(AN93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO93,\nSUMPRODUCT(OFFSET(AO93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP93,\nSUMPRODUCT(OFFSET(AP93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.959520038411583},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ93,\nSUMPRODUCT(OFFSET(AQ93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR93,\nSUMPRODUCT(OFFSET(AR93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS93,\nSUMPRODUCT(OFFSET(AS93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115827},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT93,\nSUMPRODUCT(OFFSET(AT93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU93,\nSUMPRODUCT(OFFSET(AU93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115823},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV93,\nSUMPRODUCT(OFFSET(AV93,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D99)","v":1.9595200384115825}]
[null,null,"POST-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D94,\nSUMPRODUCT(OFFSET(D94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":1.9595200384115825},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E94,\nSUMPRODUCT(OFFSET(E94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F94,\nSUMPRODUCT(OFFSET(F94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G94,\nSUMPRODUCT(OFFSET(G94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H94,\nSUMPRODUCT(OFFSET(H94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I94,\nSUMPRODUCT(OFFSET(I94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J94,\nSUMPRODUCT(OFFSET(J94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K94,\nSUMPRODUCT(OFFSET(K94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115823},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L94,\nSUMPRODUCT(OFFSET(L94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115823},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M94,\nSUMPRODUCT(OFFSET(M94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115823},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N94,\nSUMPRODUCT(OFFSET(N94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.959520038411583},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O94,\nSUMPRODUCT(OFFSET(O94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115827},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P94,\nSUMPRODUCT(OFFSET(P94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115827},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q94,\nSUMPRODUCT(OFFSET(Q94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R94,\nSUMPRODUCT(OFFSET(R94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115821},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S94,\nSUMPRODUCT(OFFSET(S94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115827},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T94,\nSUMPRODUCT(OFFSET(T94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115827},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U94,\nSUMPRODUCT(OFFSET(U94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V94,\nSUMPRODUCT(OFFSET(V94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115827},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W94,\nSUMPRODUCT(OFFSET(W94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.959520038411583},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X94,\nSUMPRODUCT(OFFSET(X94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115827},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y94,\nSUMPRODUCT(OFFSET(Y94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115827},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z94,\nSUMPRODUCT(OFFSET(Z94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA94,\nSUMPRODUCT(OFFSET(AA94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB94,\nSUMPRODUCT(OFFSET(AB94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC94,\nSUMPRODUCT(OFFSET(AC94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.9595200384115825},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD94,\nSUMPRODUCT(OFFSET(AD94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.718118827689064},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE94,\nSUMPRODUCT(OFFSET(AE94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.4785146483118745},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF94,\nSUMPRODUCT(OFFSET(AF94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.240694122875458},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG94,\nSUMPRODUCT(OFFSET(AG94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH94,\nSUMPRODUCT(OFFSET(AH94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI94,\nSUMPRODUCT(OFFSET(AI94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589152},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ94,\nSUMPRODUCT(OFFSET(AJ94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK94,\nSUMPRODUCT(OFFSET(AK94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589157},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL94,\nSUMPRODUCT(OFFSET(AL94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589152},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM94,\nSUMPRODUCT(OFFSET(AM94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN94,\nSUMPRODUCT(OFFSET(AN94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589152},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO94,\nSUMPRODUCT(OFFSET(AO94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP94,\nSUMPRODUCT(OFFSET(AP94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589157},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ94,\nSUMPRODUCT(OFFSET(AQ94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR94,\nSUMPRODUCT(OFFSET(AR94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS94,\nSUMPRODUCT(OFFSET(AS94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT94,\nSUMPRODUCT(OFFSET(AT94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU94,\nSUMPRODUCT(OFFSET(AU94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV94,\nSUMPRODUCT(OFFSET(AV94,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D100)","v":1.0046439735589154}]
[]
[]
[null,null,{"$f":"'Product Classes'!H15&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H15,MODEL_PCS,0),0)","v":"D - AC-AC, Basic Voltage"}]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D105+1","v":1991},{"$f":"E105+1","v":1992},{"$f":"F105+1","v":1993},{"$f":"G105+1","v":1994},{"$f":"H105+1","v":1995},{"$f":"I105+1","v":1996},{"$f":"J105+1","v":1997},{"$f":"K105+1","v":1998},{"$f":"L105+1","v":1999},{"$f":"M105+1","v":2000},{"$f":"N105+1","v":2001},{"$f":"O105+1","v":2002},{"$f":"P105+1","v":2003},{"$f":"Q105+1","v":2004},{"$f":"R105+1","v":2005},{"$f":"S105+1","v":2006},{"$f":"T105+1","v":2007},{"$f":"U105+1","v":2008},{"$f":"V105+1","v":2009},{"$f":"W105+1","v":2010},{"$f":"X105+1","v":2011},{"$f":"Y105+1","v":2012},{"$f":"Z105+1","v":2013},{"$f":"AA105+1","v":2014},{"$f":"AB105+1","v":2015},{"$f":"AC105+1","v":2016},{"$f":"AD105+1","v":2017},{"$f":"AE105+1","v":2018},{"$f":"AF105+1","v":2019},{"$f":"AG105+1","v":2020},{"$f":"AH105+1","v":2021},{"$f":"AI105+1","v":2022},{"$f":"AJ105+1","v":2023},{"$f":"AK105+1","v":2024},{"$f":"AL105+1","v":2025},{"$f":"AM105+1","v":2026},{"$f":"AN105+1","v":2027},{"$f":"AO105+1","v":2028},{"$f":"AP105+1","v":2029},{"$f":"AQ105+1","v":2030},{"$f":"AR105+1","v":2031},{"$f":"AS105+1","v":2032},{"$f":"AT105+1","v":2033},{"$f":"AU105+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!H133:H137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!I133:I137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!J133:J137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!K133:K137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!L133:L137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!M133:M137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!N133:N137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!O133:O137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!P133:P137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Q133:Q137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!R133:R137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!S133:S137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!T133:T137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!U133:U137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!V133:V137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!W133:W137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!X133:X137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Y133:Y137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Z133:Z137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AA133:AA137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AB133:AB137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AC133:AC137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AD133:AD137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AE133:AE137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AF133:AF137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AG133:AG137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AH133:AH137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AI133:AI137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AJ133:AJ137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AK133:AK137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AL133:AL137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AM133:AM137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AN133:AN137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AO133:AO137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AP133:AP137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AQ133:AQ137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AR133:AR137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AS133:AS137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AT133:AT137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AU133:AU137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AV133:AV137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AW133:AW137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AX133:AX137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AY133:AY137)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AZ133:AZ137)","v":11.72720654823728}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!H142:H146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!I142:I146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!J142:J146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!K142:K146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!L142:L146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!M142:M146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!N142:N146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!O142:O146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!P142:P146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Q142:Q146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!R142:R146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!S142:S146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!T142:T146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!U142:U146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!V142:V146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!W142:W146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!X142:X146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Y142:Y146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!Z142:Z146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AA142:AA146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AB142:AB146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AC142:AC146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AD142:AD146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AE142:AE146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AF142:AF146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AG142:AG146)","v":11.72720654823728},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AH142:AH146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AI142:AI146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AJ142:AJ146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AK142:AK146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AL142:AL146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AM142:AM146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AN142:AN146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AO142:AO146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AP142:AP146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AQ142:AQ146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AR142:AR146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AS142:AS146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AT142:AT146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AU142:AU146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AV142:AV146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AW142:AW146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AX142:AX146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AY142:AY146)","v":7.6618964219150545},{"$f":"SUMPRODUCT('UEC Development'!$D$89:$D$93,'Efficiency Dist'!AZ142:AZ146)","v":7.6618964219150545}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D111+1","v":1991},{"$f":"E111+1","v":1992},{"$f":"F111+1","v":1993},{"$f":"G111+1","v":1994},{"$f":"H111+1","v":1995},{"$f":"I111+1","v":1996},{"$f":"J111+1","v":1997},{"$f":"K111+1","v":1998},{"$f":"L111+1","v":1999},{"$f":"M111+1","v":2000},{"$f":"N111+1","v":2001},{"$f":"O111+1","v":2002},{"$f":"P111+1","v":2003},{"$f":"Q111+1","v":2004},{"$f":"R111+1","v":2005},{"$f":"S111+1","v":2006},{"$f":"T111+1","v":2007},{"$f":"U111+1","v":2008},{"$f":"V111+1","v":2009},{"$f":"W111+1","v":2010},{"$f":"X111+1","v":2011},{"$f":"Y111+1","v":2012},{"$f":"Z111+1","v":2013},{"$f":"AA111+1","v":2014},{"$f":"AB111+1","v":2015},{"$f":"AC111+1","v":2016},{"$f":"AD111+1","v":2017},{"$f":"AE111+1","v":2018},{"$f":"AF111+1","v":2019},{"$f":"AG111+1","v":2020},{"$f":"AH111+1","v":2021},{"$f":"AI111+1","v":2022},{"$f":"AJ111+1","v":2023},{"$f":"AK111+1","v":2024},{"$f":"AL111+1","v":2025},{"$f":"AM111+1","v":2026},{"$f":"AN111+1","v":2027},{"$f":"AO111+1","v":2028},{"$f":"AP111+1","v":2029},{"$f":"AQ111+1","v":2030},{"$f":"AR111+1","v":2031},{"$f":"AS111+1","v":2032},{"$f":"AT111+1","v":2033},{"$f":"AU111+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D106,\nSUMPRODUCT(OFFSET(D106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":11.72720654823728},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E106,\nSUMPRODUCT(OFFSET(E106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":11.72720654823728},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F106,\nSUMPRODUCT(OFFSET(F106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":11.72720654823728},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G106,\nSUMPRODUCT(OFFSET(G106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H106,\nSUMPRODUCT(OFFSET(H106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I106,\nSUMPRODUCT(OFFSET(I106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J106,\nSUMPRODUCT(OFFSET(J106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K106,\nSUMPRODUCT(OFFSET(K106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L106,\nSUMPRODUCT(OFFSET(L106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237282},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M106,\nSUMPRODUCT(OFFSET(M106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N106,\nSUMPRODUCT(OFFSET(N106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O106,\nSUMPRODUCT(OFFSET(O106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P106,\nSUMPRODUCT(OFFSET(P106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q106,\nSUMPRODUCT(OFFSET(Q106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237278},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R106,\nSUMPRODUCT(OFFSET(R106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237278},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S106,\nSUMPRODUCT(OFFSET(S106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T106,\nSUMPRODUCT(OFFSET(T106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U106,\nSUMPRODUCT(OFFSET(U106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237278},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V106,\nSUMPRODUCT(OFFSET(V106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W106,\nSUMPRODUCT(OFFSET(W106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237282},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X106,\nSUMPRODUCT(OFFSET(X106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y106,\nSUMPRODUCT(OFFSET(Y106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237278},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z106,\nSUMPRODUCT(OFFSET(Z106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237278},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA106,\nSUMPRODUCT(OFFSET(AA106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237282},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB106,\nSUMPRODUCT(OFFSET(AB106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC106,\nSUMPRODUCT(OFFSET(AC106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237282},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD106,\nSUMPRODUCT(OFFSET(AD106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE106,\nSUMPRODUCT(OFFSET(AE106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237284},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF106,\nSUMPRODUCT(OFFSET(AF106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG106,\nSUMPRODUCT(OFFSET(AG106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH106,\nSUMPRODUCT(OFFSET(AH106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI106,\nSUMPRODUCT(OFFSET(AI106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237278},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ106,\nSUMPRODUCT(OFFSET(AJ106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237278},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK106,\nSUMPRODUCT(OFFSET(AK106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237282},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL106,\nSUMPRODUCT(OFFSET(AL106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM106,\nSUMPRODUCT(OFFSET(AM106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN106,\nSUMPRODUCT(OFFSET(AN106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO106,\nSUMPRODUCT(OFFSET(AO106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237282},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP106,\nSUMPRODUCT(OFFSET(AP106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237282},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ106,\nSUMPRODUCT(OFFSET(AQ106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR106,\nSUMPRODUCT(OFFSET(AR106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS106,\nSUMPRODUCT(OFFSET(AS106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237282},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT106,\nSUMPRODUCT(OFFSET(AT106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU106,\nSUMPRODUCT(OFFSET(AU106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.727206548237278},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV106,\nSUMPRODUCT(OFFSET(AV106,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D112)","v":11.72720654823728}]
[null,null,"POST-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D107,\nSUMPRODUCT(OFFSET(D107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":11.72720654823728},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E107,\nSUMPRODUCT(OFFSET(E107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F107,\nSUMPRODUCT(OFFSET(F107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G107,\nSUMPRODUCT(OFFSET(G107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H107,\nSUMPRODUCT(OFFSET(H107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I107,\nSUMPRODUCT(OFFSET(I107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J107,\nSUMPRODUCT(OFFSET(J107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K107,\nSUMPRODUCT(OFFSET(K107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L107,\nSUMPRODUCT(OFFSET(L107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.727206548237282},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M107,\nSUMPRODUCT(OFFSET(M107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N107,\nSUMPRODUCT(OFFSET(N107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O107,\nSUMPRODUCT(OFFSET(O107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P107,\nSUMPRODUCT(OFFSET(P107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q107,\nSUMPRODUCT(OFFSET(Q107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.727206548237278},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R107,\nSUMPRODUCT(OFFSET(R107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.727206548237278},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S107,\nSUMPRODUCT(OFFSET(S107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T107,\nSUMPRODUCT(OFFSET(T107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U107,\nSUMPRODUCT(OFFSET(U107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.727206548237278},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V107,\nSUMPRODUCT(OFFSET(V107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W107,\nSUMPRODUCT(OFFSET(W107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.727206548237282},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X107,\nSUMPRODUCT(OFFSET(X107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y107,\nSUMPRODUCT(OFFSET(Y107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.727206548237278},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z107,\nSUMPRODUCT(OFFSET(Z107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.727206548237278},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA107,\nSUMPRODUCT(OFFSET(AA107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.727206548237282},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB107,\nSUMPRODUCT(OFFSET(AB107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.72720654823728},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC107,\nSUMPRODUCT(OFFSET(AC107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":11.727206548237282},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD107,\nSUMPRODUCT(OFFSET(AD107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":10.699459783416946},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE107,\nSUMPRODUCT(OFFSET(AE107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":9.6793637389302631},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF107,\nSUMPRODUCT(OFFSET(AF107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":8.6668614615241228},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG107,\nSUMPRODUCT(OFFSET(AG107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150554},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH107,\nSUMPRODUCT(OFFSET(AH107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150545},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI107,\nSUMPRODUCT(OFFSET(AI107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150545},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ107,\nSUMPRODUCT(OFFSET(AJ107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150536},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK107,\nSUMPRODUCT(OFFSET(AK107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150536},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL107,\nSUMPRODUCT(OFFSET(AL107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150527},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM107,\nSUMPRODUCT(OFFSET(AM107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150554},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN107,\nSUMPRODUCT(OFFSET(AN107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150554},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO107,\nSUMPRODUCT(OFFSET(AO107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150545},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP107,\nSUMPRODUCT(OFFSET(AP107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150545},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ107,\nSUMPRODUCT(OFFSET(AQ107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150554},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR107,\nSUMPRODUCT(OFFSET(AR107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150545},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS107,\nSUMPRODUCT(OFFSET(AS107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150554},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT107,\nSUMPRODUCT(OFFSET(AT107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150545},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU107,\nSUMPRODUCT(OFFSET(AU107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150536},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV107,\nSUMPRODUCT(OFFSET(AV107,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D113)","v":7.6618964219150545}]
[]
[]
[null,null,{"$f":"'Product Classes'!H16&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H16,MODEL_PCS,0),0)","v":"E - AC-AC, Low Voltage"}]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D118+1","v":1991},{"$f":"E118+1","v":1992},{"$f":"F118+1","v":1993},{"$f":"G118+1","v":1994},{"$f":"H118+1","v":1995},{"$f":"I118+1","v":1996},{"$f":"J118+1","v":1997},{"$f":"K118+1","v":1998},{"$f":"L118+1","v":1999},{"$f":"M118+1","v":2000},{"$f":"N118+1","v":2001},{"$f":"O118+1","v":2002},{"$f":"P118+1","v":2003},{"$f":"Q118+1","v":2004},{"$f":"R118+1","v":2005},{"$f":"S118+1","v":2006},{"$f":"T118+1","v":2007},{"$f":"U118+1","v":2008},{"$f":"V118+1","v":2009},{"$f":"W118+1","v":2010},{"$f":"X118+1","v":2011},{"$f":"Y118+1","v":2012},{"$f":"Z118+1","v":2013},{"$f":"AA118+1","v":2014},{"$f":"AB118+1","v":2015},{"$f":"AC118+1","v":2016},{"$f":"AD118+1","v":2017},{"$f":"AE118+1","v":2018},{"$f":"AF118+1","v":2019},{"$f":"AG118+1","v":2020},{"$f":"AH118+1","v":2021},{"$f":"AI118+1","v":2022},{"$f":"AJ118+1","v":2023},{"$f":"AK118+1","v":2024},{"$f":"AL118+1","v":2025},{"$f":"AM118+1","v":2026},{"$f":"AN118+1","v":2027},{"$f":"AO118+1","v":2028},{"$f":"AP118+1","v":2029},{"$f":"AQ118+1","v":2030},{"$f":"AR118+1","v":2031},{"$f":"AS118+1","v":2032},{"$f":"AT118+1","v":2033},{"$f":"AU118+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!H157:H161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!I157:I161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!J157:J161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!K157:K161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!L157:L161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!M157:M161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!N157:N161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!O157:O161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!P157:P161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Q157:Q161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!R157:R161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!S157:S161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!T157:T161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!U157:U161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!V157:V161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!W157:W161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!X157:X161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Y157:Y161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Z157:Z161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AA157:AA161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AB157:AB161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AC157:AC161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AD157:AD161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AE157:AE161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AF157:AF161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AG157:AG161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AH157:AH161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AI157:AI161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AJ157:AJ161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AK157:AK161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AL157:AL161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AM157:AM161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AN157:AN161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AO157:AO161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AP157:AP161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AQ157:AQ161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AR157:AR161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AS157:AS161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AT157:AT161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AU157:AU161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AV157:AV161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AW157:AW161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AX157:AX161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AY157:AY161)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AZ157:AZ161)","v":8.0386475021353103}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!H166:H170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!I166:I170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!J166:J170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!K166:K170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!L166:L170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!M166:M170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!N166:N170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!O166:O170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!P166:P170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Q166:Q170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!R166:R170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!S166:S170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!T166:T170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!U166:U170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!V166:V170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!W166:W170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!X166:X170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Y166:Y170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!Z166:Z170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AA166:AA170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AB166:AB170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AC166:AC170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AD166:AD170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AE166:AE170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AF166:AF170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AG166:AG170)","v":8.0386475021353103},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AH166:AH170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AI166:AI170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AJ166:AJ170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AK166:AK170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AL166:AL170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AM166:AM170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AN166:AN170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AO166:AO170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AP166:AP170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AQ166:AQ170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AR166:AR170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AS166:AS170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AT166:AT170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AU166:AU170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AV166:AV170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AW166:AW170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AX166:AX170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AY166:AY170)","v":6.1268621700879748},{"$f":"SUMPRODUCT('UEC Development'!$D$104:$D$108,'Efficiency Dist'!AZ166:AZ170)","v":6.1268621700879748}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D124+1","v":1991},{"$f":"E124+1","v":1992},{"$f":"F124+1","v":1993},{"$f":"G124+1","v":1994},{"$f":"H124+1","v":1995},{"$f":"I124+1","v":1996},{"$f":"J124+1","v":1997},{"$f":"K124+1","v":1998},{"$f":"L124+1","v":1999},{"$f":"M124+1","v":2000},{"$f":"N124+1","v":2001},{"$f":"O124+1","v":2002},{"$f":"P124+1","v":2003},{"$f":"Q124+1","v":2004},{"$f":"R124+1","v":2005},{"$f":"S124+1","v":2006},{"$f":"T124+1","v":2007},{"$f":"U124+1","v":2008},{"$f":"V124+1","v":2009},{"$f":"W124+1","v":2010},{"$f":"X124+1","v":2011},{"$f":"Y124+1","v":2012},{"$f":"Z124+1","v":2013},{"$f":"AA124+1","v":2014},{"$f":"AB124+1","v":2015},{"$f":"AC124+1","v":2016},{"$f":"AD124+1","v":2017},{"$f":"AE124+1","v":2018},{"$f":"AF124+1","v":2019},{"$f":"AG124+1","v":2020},{"$f":"AH124+1","v":2021},{"$f":"AI124+1","v":2022},{"$f":"AJ124+1","v":2023},{"$f":"AK124+1","v":2024},{"$f":"AL124+1","v":2025},{"$f":"AM124+1","v":2026},{"$f":"AN124+1","v":2027},{"$f":"AO124+1","v":2028},{"$f":"AP124+1","v":2029},{"$f":"AQ124+1","v":2030},{"$f":"AR124+1","v":2031},{"$f":"AS124+1","v":2032},{"$f":"AT124+1","v":2033},{"$f":"AU124+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D119,\nSUMPRODUCT(OFFSET(D119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":8.0386475021353103},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E119,\nSUMPRODUCT(OFFSET(E119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":8.0386475021353103},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F119,\nSUMPRODUCT(OFFSET(F119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":8.0386475021353103},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G119,\nSUMPRODUCT(OFFSET(G119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H119,\nSUMPRODUCT(OFFSET(H119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I119,\nSUMPRODUCT(OFFSET(I119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J119,\nSUMPRODUCT(OFFSET(J119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K119,\nSUMPRODUCT(OFFSET(K119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L119,\nSUMPRODUCT(OFFSET(L119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M119,\nSUMPRODUCT(OFFSET(M119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N119,\nSUMPRODUCT(OFFSET(N119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O119,\nSUMPRODUCT(OFFSET(O119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P119,\nSUMPRODUCT(OFFSET(P119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q119,\nSUMPRODUCT(OFFSET(Q119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R119,\nSUMPRODUCT(OFFSET(R119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S119,\nSUMPRODUCT(OFFSET(S119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353121},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T119,\nSUMPRODUCT(OFFSET(T119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U119,\nSUMPRODUCT(OFFSET(U119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V119,\nSUMPRODUCT(OFFSET(V119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353085},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W119,\nSUMPRODUCT(OFFSET(W119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X119,\nSUMPRODUCT(OFFSET(X119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y119,\nSUMPRODUCT(OFFSET(Y119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353085},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z119,\nSUMPRODUCT(OFFSET(Z119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353085},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA119,\nSUMPRODUCT(OFFSET(AA119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB119,\nSUMPRODUCT(OFFSET(AB119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353085},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC119,\nSUMPRODUCT(OFFSET(AC119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD119,\nSUMPRODUCT(OFFSET(AD119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE119,\nSUMPRODUCT(OFFSET(AE119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353121},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF119,\nSUMPRODUCT(OFFSET(AF119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG119,\nSUMPRODUCT(OFFSET(AG119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353121},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH119,\nSUMPRODUCT(OFFSET(AH119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI119,\nSUMPRODUCT(OFFSET(AI119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ119,\nSUMPRODUCT(OFFSET(AJ119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK119,\nSUMPRODUCT(OFFSET(AK119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL119,\nSUMPRODUCT(OFFSET(AL119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM119,\nSUMPRODUCT(OFFSET(AM119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN119,\nSUMPRODUCT(OFFSET(AN119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO119,\nSUMPRODUCT(OFFSET(AO119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353121},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP119,\nSUMPRODUCT(OFFSET(AP119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353121},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ119,\nSUMPRODUCT(OFFSET(AQ119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR119,\nSUMPRODUCT(OFFSET(AR119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS119,\nSUMPRODUCT(OFFSET(AS119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT119,\nSUMPRODUCT(OFFSET(AT119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353085},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU119,\nSUMPRODUCT(OFFSET(AU119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV119,\nSUMPRODUCT(OFFSET(AV119,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D125)","v":8.0386475021353103}]
[null,null,"POST-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D120,\nSUMPRODUCT(OFFSET(D120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":8.0386475021353103},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E120,\nSUMPRODUCT(OFFSET(E120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F120,\nSUMPRODUCT(OFFSET(F120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G120,\nSUMPRODUCT(OFFSET(G120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H120,\nSUMPRODUCT(OFFSET(H120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I120,\nSUMPRODUCT(OFFSET(I120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J120,\nSUMPRODUCT(OFFSET(J120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K120,\nSUMPRODUCT(OFFSET(K120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L120,\nSUMPRODUCT(OFFSET(L120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M120,\nSUMPRODUCT(OFFSET(M120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N120,\nSUMPRODUCT(OFFSET(N120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O120,\nSUMPRODUCT(OFFSET(O120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P120,\nSUMPRODUCT(OFFSET(P120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q120,\nSUMPRODUCT(OFFSET(Q120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R120,\nSUMPRODUCT(OFFSET(R120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S120,\nSUMPRODUCT(OFFSET(S120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353121},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T120,\nSUMPRODUCT(OFFSET(T120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U120,\nSUMPRODUCT(OFFSET(U120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V120,\nSUMPRODUCT(OFFSET(V120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353085},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W120,\nSUMPRODUCT(OFFSET(W120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X120,\nSUMPRODUCT(OFFSET(X120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y120,\nSUMPRODUCT(OFFSET(Y120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353085},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z120,\nSUMPRODUCT(OFFSET(Z120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353085},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA120,\nSUMPRODUCT(OFFSET(AA120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB120,\nSUMPRODUCT(OFFSET(AB120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353085},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC120,\nSUMPRODUCT(OFFSET(AC120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":8.0386475021353103},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD120,\nSUMPRODUCT(OFFSET(AD120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":7.5553310689508768},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE120,\nSUMPRODUCT(OFFSET(AE120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":7.0756125248472213},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF120,\nSUMPRODUCT(OFFSET(AF120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.5994650865309374},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG120,\nSUMPRODUCT(OFFSET(AG120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879757},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH120,\nSUMPRODUCT(OFFSET(AH120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.126862170087974},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI120,\nSUMPRODUCT(OFFSET(AI120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.126862170087974},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ120,\nSUMPRODUCT(OFFSET(AJ120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.126862170087974},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK120,\nSUMPRODUCT(OFFSET(AK120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879757},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL120,\nSUMPRODUCT(OFFSET(AL120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.126862170087974},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM120,\nSUMPRODUCT(OFFSET(AM120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879748},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN120,\nSUMPRODUCT(OFFSET(AN120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879748},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO120,\nSUMPRODUCT(OFFSET(AO120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879748},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP120,\nSUMPRODUCT(OFFSET(AP120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879748},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ120,\nSUMPRODUCT(OFFSET(AQ120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879748},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR120,\nSUMPRODUCT(OFFSET(AR120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879748},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS120,\nSUMPRODUCT(OFFSET(AS120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879748},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT120,\nSUMPRODUCT(OFFSET(AT120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879748},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU120,\nSUMPRODUCT(OFFSET(AU120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.126862170087974},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV120,\nSUMPRODUCT(OFFSET(AV120,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D126)","v":6.1268621700879748}]
[]
[]
[null,null,{"$f":"'Product Classes'!H17&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H17,MODEL_PCS,0),0)","v":"X - Multiple-voltage EPSs"}]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D131+1","v":1991},{"$f":"E131+1","v":1992},{"$f":"F131+1","v":1993},{"$f":"G131+1","v":1994},{"$f":"H131+1","v":1995},{"$f":"I131+1","v":1996},{"$f":"J131+1","v":1997},{"$f":"K131+1","v":1998},{"$f":"L131+1","v":1999},{"$f":"M131+1","v":2000},{"$f":"N131+1","v":2001},{"$f":"O131+1","v":2002},{"$f":"P131+1","v":2003},{"$f":"Q131+1","v":2004},{"$f":"R131+1","v":2005},{"$f":"S131+1","v":2006},{"$f":"T131+1","v":2007},{"$f":"U131+1","v":2008},{"$f":"V131+1","v":2009},{"$f":"W131+1","v":2010},{"$f":"X131+1","v":2011},{"$f":"Y131+1","v":2012},{"$f":"Z131+1","v":2013},{"$f":"AA131+1","v":2014},{"$f":"AB131+1","v":2015},{"$f":"AC131+1","v":2016},{"$f":"AD131+1","v":2017},{"$f":"AE131+1","v":2018},{"$f":"AF131+1","v":2019},{"$f":"AG131+1","v":2020},{"$f":"AH131+1","v":2021},{"$f":"AI131+1","v":2022},{"$f":"AJ131+1","v":2023},{"$f":"AK131+1","v":2024},{"$f":"AL131+1","v":2025},{"$f":"AM131+1","v":2026},{"$f":"AN131+1","v":2027},{"$f":"AO131+1","v":2028},{"$f":"AP131+1","v":2029},{"$f":"AQ131+1","v":2030},{"$f":"AR131+1","v":2031},{"$f":"AS131+1","v":2032},{"$f":"AT131+1","v":2033},{"$f":"AU131+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!H181:H184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!I181:I184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!J181:J184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!K181:K184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!L181:L184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!M181:M184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!N181:N184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!O181:O184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!P181:P184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Q181:Q184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!R181:R184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!S181:S184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!T181:T184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!U181:U184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!V181:V184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!W181:W184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!X181:X184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Y181:Y184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Z181:Z184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AA181:AA184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AB181:AB184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AC181:AC184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AD181:AD184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AE181:AE184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AF181:AF184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AG181:AG184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AH181:AH184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AI181:AI184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AJ181:AJ184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AK181:AK184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AL181:AL184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AM181:AM184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AN181:AN184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AO181:AO184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AP181:AP184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AQ181:AQ184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AR181:AR184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AS181:AS184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AT181:AT184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AU181:AU184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AV181:AV184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AW181:AW184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AX181:AX184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AY181:AY184)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AZ181:AZ184)","v":37.637771419868955}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!H189:H192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!I189:I192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!J189:J192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!K189:K192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!L189:L192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!M189:M192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!N189:N192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!O189:O192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!P189:P192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Q189:Q192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!R189:R192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!S189:S192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!T189:T192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!U189:U192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!V189:V192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!W189:W192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!X189:X192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Y189:Y192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!Z189:Z192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AA189:AA192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AB189:AB192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AC189:AC192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AD189:AD192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AE189:AE192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AF189:AF192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AG189:AG192)","v":37.637771419868955},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AH189:AH192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AI189:AI192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AJ189:AJ192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AK189:AK192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AL189:AL192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AM189:AM192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AN189:AN192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AO189:AO192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AP189:AP192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AQ189:AQ192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AR189:AR192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AS189:AS192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AT189:AT192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AU189:AU192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AV189:AV192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AW189:AW192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AX189:AX192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AY189:AY192)","v":32.458620538755817},{"$f":"SUMPRODUCT('UEC Development'!$D$119:$D$122,'Efficiency Dist'!AZ189:AZ192)","v":32.458620538755817}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D137+1","v":1991},{"$f":"E137+1","v":1992},{"$f":"F137+1","v":1993},{"$f":"G137+1","v":1994},{"$f":"H137+1","v":1995},{"$f":"I137+1","v":1996},{"$f":"J137+1","v":1997},{"$f":"K137+1","v":1998},{"$f":"L137+1","v":1999},{"$f":"M137+1","v":2000},{"$f":"N137+1","v":2001},{"$f":"O137+1","v":2002},{"$f":"P137+1","v":2003},{"$f":"Q137+1","v":2004},{"$f":"R137+1","v":2005},{"$f":"S137+1","v":2006},{"$f":"T137+1","v":2007},{"$f":"U137+1","v":2008},{"$f":"V137+1","v":2009},{"$f":"W137+1","v":2010},{"$f":"X137+1","v":2011},{"$f":"Y137+1","v":2012},{"$f":"Z137+1","v":2013},{"$f":"AA137+1","v":2014},{"$f":"AB137+1","v":2015},{"$f":"AC137+1","v":2016},{"$f":"AD137+1","v":2017},{"$f":"AE137+1","v":2018},{"$f":"AF137+1","v":2019},{"$f":"AG137+1","v":2020},{"$f":"AH137+1","v":2021},{"$f":"AI137+1","v":2022},{"$f":"AJ137+1","v":2023},{"$f":"AK137+1","v":2024},{"$f":"AL137+1","v":2025},{"$f":"AM137+1","v":2026},{"$f":"AN137+1","v":2027},{"$f":"AO137+1","v":2028},{"$f":"AP137+1","v":2029},{"$f":"AQ137+1","v":2030},{"$f":"AR137+1","v":2031},{"$f":"AS137+1","v":2032},{"$f":"AT137+1","v":2033},{"$f":"AU137+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D132,\nSUMPRODUCT(OFFSET(D132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":37.637771419868955},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E132,\nSUMPRODUCT(OFFSET(E132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":37.637771419868955},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F132,\nSUMPRODUCT(OFFSET(F132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":37.637771419868955},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G132,\nSUMPRODUCT(OFFSET(G132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H132,\nSUMPRODUCT(OFFSET(H132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I132,\nSUMPRODUCT(OFFSET(I132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J132,\nSUMPRODUCT(OFFSET(J132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K132,\nSUMPRODUCT(OFFSET(K132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L132,\nSUMPRODUCT(OFFSET(L132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M132,\nSUMPRODUCT(OFFSET(M132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868962},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N132,\nSUMPRODUCT(OFFSET(N132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868962},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O132,\nSUMPRODUCT(OFFSET(O132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P132,\nSUMPRODUCT(OFFSET(P132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q132,\nSUMPRODUCT(OFFSET(Q132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R132,\nSUMPRODUCT(OFFSET(R132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868947},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S132,\nSUMPRODUCT(OFFSET(S132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T132,\nSUMPRODUCT(OFFSET(T132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U132,\nSUMPRODUCT(OFFSET(U132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V132,\nSUMPRODUCT(OFFSET(V132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W132,\nSUMPRODUCT(OFFSET(W132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868962},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X132,\nSUMPRODUCT(OFFSET(X132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y132,\nSUMPRODUCT(OFFSET(Y132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z132,\nSUMPRODUCT(OFFSET(Z132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA132,\nSUMPRODUCT(OFFSET(AA132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868962},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB132,\nSUMPRODUCT(OFFSET(AB132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC132,\nSUMPRODUCT(OFFSET(AC132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868962},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD132,\nSUMPRODUCT(OFFSET(AD132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868947},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE132,\nSUMPRODUCT(OFFSET(AE132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF132,\nSUMPRODUCT(OFFSET(AF132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG132,\nSUMPRODUCT(OFFSET(AG132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868962},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH132,\nSUMPRODUCT(OFFSET(AH132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868947},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI132,\nSUMPRODUCT(OFFSET(AI132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ132,\nSUMPRODUCT(OFFSET(AJ132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK132,\nSUMPRODUCT(OFFSET(AK132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL132,\nSUMPRODUCT(OFFSET(AL132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM132,\nSUMPRODUCT(OFFSET(AM132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868947},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN132,\nSUMPRODUCT(OFFSET(AN132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO132,\nSUMPRODUCT(OFFSET(AO132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP132,\nSUMPRODUCT(OFFSET(AP132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868962},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ132,\nSUMPRODUCT(OFFSET(AQ132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR132,\nSUMPRODUCT(OFFSET(AR132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868947},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS132,\nSUMPRODUCT(OFFSET(AS132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT132,\nSUMPRODUCT(OFFSET(AT132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU132,\nSUMPRODUCT(OFFSET(AU132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV132,\nSUMPRODUCT(OFFSET(AV132,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D138)","v":37.637771419868955}]
[null,null,"POST-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D133,\nSUMPRODUCT(OFFSET(D133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":37.637771419868955},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E133,\nSUMPRODUCT(OFFSET(E133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F133,\nSUMPRODUCT(OFFSET(F133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G133,\nSUMPRODUCT(OFFSET(G133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H133,\nSUMPRODUCT(OFFSET(H133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I133,\nSUMPRODUCT(OFFSET(I133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J133,\nSUMPRODUCT(OFFSET(J133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K133,\nSUMPRODUCT(OFFSET(K133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L133,\nSUMPRODUCT(OFFSET(L133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M133,\nSUMPRODUCT(OFFSET(M133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868962},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N133,\nSUMPRODUCT(OFFSET(N133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868962},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O133,\nSUMPRODUCT(OFFSET(O133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P133,\nSUMPRODUCT(OFFSET(P133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q133,\nSUMPRODUCT(OFFSET(Q133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R133,\nSUMPRODUCT(OFFSET(R133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868947},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S133,\nSUMPRODUCT(OFFSET(S133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T133,\nSUMPRODUCT(OFFSET(T133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U133,\nSUMPRODUCT(OFFSET(U133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V133,\nSUMPRODUCT(OFFSET(V133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W133,\nSUMPRODUCT(OFFSET(W133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868962},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X133,\nSUMPRODUCT(OFFSET(X133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y133,\nSUMPRODUCT(OFFSET(Y133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z133,\nSUMPRODUCT(OFFSET(Z133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA133,\nSUMPRODUCT(OFFSET(AA133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868962},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB133,\nSUMPRODUCT(OFFSET(AB133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868955},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC133,\nSUMPRODUCT(OFFSET(AC133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":37.637771419868962},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD133,\nSUMPRODUCT(OFFSET(AD133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":36.328435748743694},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE133,\nSUMPRODUCT(OFFSET(AE133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":35.02884699328439},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF133,\nSUMPRODUCT(OFFSET(AF133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":33.738932595806169},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG133,\nSUMPRODUCT(OFFSET(AG133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH133,\nSUMPRODUCT(OFFSET(AH133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.45862053875581},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI133,\nSUMPRODUCT(OFFSET(AI133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.45862053875581},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ133,\nSUMPRODUCT(OFFSET(AJ133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.45862053875581},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK133,\nSUMPRODUCT(OFFSET(AK133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755824},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL133,\nSUMPRODUCT(OFFSET(AL133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM133,\nSUMPRODUCT(OFFSET(AM133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN133,\nSUMPRODUCT(OFFSET(AN133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO133,\nSUMPRODUCT(OFFSET(AO133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP133,\nSUMPRODUCT(OFFSET(AP133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ133,\nSUMPRODUCT(OFFSET(AQ133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR133,\nSUMPRODUCT(OFFSET(AR133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS133,\nSUMPRODUCT(OFFSET(AS133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT133,\nSUMPRODUCT(OFFSET(AT133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.45862053875581},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU133,\nSUMPRODUCT(OFFSET(AU133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV133,\nSUMPRODUCT(OFFSET(AV133,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D139)","v":32.458620538755817}]
[]
[]
[null,null,{"$f":"'Product Classes'!H18&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H18,MODEL_PCS,0),0)","v":"H - High Power EPSs"}]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D144+1","v":1991},{"$f":"E144+1","v":1992},{"$f":"F144+1","v":1993},{"$f":"G144+1","v":1994},{"$f":"H144+1","v":1995},{"$f":"I144+1","v":1996},{"$f":"J144+1","v":1997},{"$f":"K144+1","v":1998},{"$f":"L144+1","v":1999},{"$f":"M144+1","v":2000},{"$f":"N144+1","v":2001},{"$f":"O144+1","v":2002},{"$f":"P144+1","v":2003},{"$f":"Q144+1","v":2004},{"$f":"R144+1","v":2005},{"$f":"S144+1","v":2006},{"$f":"T144+1","v":2007},{"$f":"U144+1","v":2008},{"$f":"V144+1","v":2009},{"$f":"W144+1","v":2010},{"$f":"X144+1","v":2011},{"$f":"Y144+1","v":2012},{"$f":"Z144+1","v":2013},{"$f":"AA144+1","v":2014},{"$f":"AB144+1","v":2015},{"$f":"AC144+1","v":2016},{"$f":"AD144+1","v":2017},{"$f":"AE144+1","v":2018},{"$f":"AF144+1","v":2019},{"$f":"AG144+1","v":2020},{"$f":"AH144+1","v":2021},{"$f":"AI144+1","v":2022},{"$f":"AJ144+1","v":2023},{"$f":"AK144+1","v":2024},{"$f":"AL144+1","v":2025},{"$f":"AM144+1","v":2026},{"$f":"AN144+1","v":2027},{"$f":"AO144+1","v":2028},{"$f":"AP144+1","v":2029},{"$f":"AQ144+1","v":2030},{"$f":"AR144+1","v":2031},{"$f":"AS144+1","v":2032},{"$f":"AT144+1","v":2033},{"$f":"AU144+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!H203:H207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!I203:I207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!J203:J207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!K203:K207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!L203:L207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!M203:M207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!N203:N207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!O203:O207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!P203:P207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Q203:Q207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!R203:R207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!S203:S207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!T203:T207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!U203:U207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!V203:V207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!W203:W207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!X203:X207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Y203:Y207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Z203:Z207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AA203:AA207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AB203:AB207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AC203:AC207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AD203:AD207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AE203:AE207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AF203:AF207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AG203:AG207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AH203:AH207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AI203:AI207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AJ203:AJ207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AK203:AK207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AL203:AL207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AM203:AM207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AN203:AN207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AO203:AO207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AP203:AP207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AQ203:AQ207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AR203:AR207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AS203:AS207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AT203:AT207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AU203:AU207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AV203:AV207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AW203:AW207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AX203:AX207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AY203:AY207)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AZ203:AZ207)","v":161.95630259792}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!H212:H216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!I212:I216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!J212:J216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!K212:K216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!L212:L216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!M212:M216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!N212:N216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!O212:O216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!P212:P216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Q212:Q216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!R212:R216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!S212:S216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!T212:T216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!U212:U216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!V212:V216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!W212:W216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!X212:X216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Y212:Y216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!Z212:Z216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AA212:AA216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AB212:AB216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AC212:AC216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AD212:AD216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AE212:AE216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AF212:AF216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AG212:AG216)","v":161.95630259792},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AH212:AH216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AI212:AI216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AJ212:AJ216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AK212:AK216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AL212:AL216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AM212:AM216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AN212:AN216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AO212:AO216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AP212:AP216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AQ212:AQ216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AR212:AR216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AS212:AS216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AT212:AT216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AU212:AU216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AV212:AV216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AW212:AW216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AX212:AX216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AY212:AY216)","v":35.419190178571419},{"$f":"SUMPRODUCT('UEC Development'!$D$133:$D$137,'Efficiency Dist'!AZ212:AZ216)","v":35.419190178571419}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D150+1","v":1991},{"$f":"E150+1","v":1992},{"$f":"F150+1","v":1993},{"$f":"G150+1","v":1994},{"$f":"H150+1","v":1995},{"$f":"I150+1","v":1996},{"$f":"J150+1","v":1997},{"$f":"K150+1","v":1998},{"$f":"L150+1","v":1999},{"$f":"M150+1","v":2000},{"$f":"N150+1","v":2001},{"$f":"O150+1","v":2002},{"$f":"P150+1","v":2003},{"$f":"Q150+1","v":2004},{"$f":"R150+1","v":2005},{"$f":"S150+1","v":2006},{"$f":"T150+1","v":2007},{"$f":"U150+1","v":2008},{"$f":"V150+1","v":2009},{"$f":"W150+1","v":2010},{"$f":"X150+1","v":2011},{"$f":"Y150+1","v":2012},{"$f":"Z150+1","v":2013},{"$f":"AA150+1","v":2014},{"$f":"AB150+1","v":2015},{"$f":"AC150+1","v":2016},{"$f":"AD150+1","v":2017},{"$f":"AE150+1","v":2018},{"$f":"AF150+1","v":2019},{"$f":"AG150+1","v":2020},{"$f":"AH150+1","v":2021},{"$f":"AI150+1","v":2022},{"$f":"AJ150+1","v":2023},{"$f":"AK150+1","v":2024},{"$f":"AL150+1","v":2025},{"$f":"AM150+1","v":2026},{"$f":"AN150+1","v":2027},{"$f":"AO150+1","v":2028},{"$f":"AP150+1","v":2029},{"$f":"AQ150+1","v":2030},{"$f":"AR150+1","v":2031},{"$f":"AS150+1","v":2032},{"$f":"AT150+1","v":2033},{"$f":"AU150+1","v":2034}]
[null,null,"PRE-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D145,\nSUMPRODUCT(OFFSET(D145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":161.95630259792},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E145,\nSUMPRODUCT(OFFSET(E145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":161.95630259792},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F145,\nSUMPRODUCT(OFFSET(F145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),)","v":161.95630259792},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G145,\nSUMPRODUCT(OFFSET(G145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H145,\nSUMPRODUCT(OFFSET(H145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I145,\nSUMPRODUCT(OFFSET(I145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J145,\nSUMPRODUCT(OFFSET(J145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K145,\nSUMPRODUCT(OFFSET(K145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L145,\nSUMPRODUCT(OFFSET(L145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M145,\nSUMPRODUCT(OFFSET(M145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N145,\nSUMPRODUCT(OFFSET(N145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O145,\nSUMPRODUCT(OFFSET(O145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259791997},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P145,\nSUMPRODUCT(OFFSET(P145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792003},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q145,\nSUMPRODUCT(OFFSET(Q145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792003},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R145,\nSUMPRODUCT(OFFSET(R145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S145,\nSUMPRODUCT(OFFSET(S145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792003},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T145,\nSUMPRODUCT(OFFSET(T145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U145,\nSUMPRODUCT(OFFSET(U145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V145,\nSUMPRODUCT(OFFSET(V145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W145,\nSUMPRODUCT(OFFSET(W145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X145,\nSUMPRODUCT(OFFSET(X145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y145,\nSUMPRODUCT(OFFSET(Y145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259791997},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z145,\nSUMPRODUCT(OFFSET(Z145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259791997},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA145,\nSUMPRODUCT(OFFSET(AA145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB145,\nSUMPRODUCT(OFFSET(AB145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC145,\nSUMPRODUCT(OFFSET(AC145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792003},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD145,\nSUMPRODUCT(OFFSET(AD145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792003},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE145,\nSUMPRODUCT(OFFSET(AE145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF145,\nSUMPRODUCT(OFFSET(AF145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792003},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG145,\nSUMPRODUCT(OFFSET(AG145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH145,\nSUMPRODUCT(OFFSET(AH145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259791997},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI145,\nSUMPRODUCT(OFFSET(AI145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259791997},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ145,\nSUMPRODUCT(OFFSET(AJ145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259791997},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK145,\nSUMPRODUCT(OFFSET(AK145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL145,\nSUMPRODUCT(OFFSET(AL145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259791997},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM145,\nSUMPRODUCT(OFFSET(AM145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259791997},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN145,\nSUMPRODUCT(OFFSET(AN145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO145,\nSUMPRODUCT(OFFSET(AO145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259791997},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP145,\nSUMPRODUCT(OFFSET(AP145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ145,\nSUMPRODUCT(OFFSET(AQ145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR145,\nSUMPRODUCT(OFFSET(AR145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259791997},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS145,\nSUMPRODUCT(OFFSET(AS145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792003},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT145,\nSUMPRODUCT(OFFSET(AT145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU145,\nSUMPRODUCT(OFFSET(AU145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV145,\nSUMPRODUCT(OFFSET(AV145,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D151)","v":161.95630259792}]
[null,null,"POST-Case UEC",{"$f":"IF(D$46-$D$46+2<='Stock Model'!$AB$50,D146,\nSUMPRODUCT(OFFSET(D146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!E$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50)))","v":161.95630259792},{"$f":"IFERROR(IF(E$46-$D$46+2<='Stock Model'!$AB$50,E146,\nSUMPRODUCT(OFFSET(E146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!F$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(F$46-$D$46+2<='Stock Model'!$AB$50,F146,\nSUMPRODUCT(OFFSET(F146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!G$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(G$46-$D$46+2<='Stock Model'!$AB$50,G146,\nSUMPRODUCT(OFFSET(G146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!H$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(H$46-$D$46+2<='Stock Model'!$AB$50,H146,\nSUMPRODUCT(OFFSET(H146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!I$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(I$46-$D$46+2<='Stock Model'!$AB$50,I146,\nSUMPRODUCT(OFFSET(I146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!J$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(J$46-$D$46+2<='Stock Model'!$AB$50,J146,\nSUMPRODUCT(OFFSET(J146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!K$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(K$46-$D$46+2<='Stock Model'!$AB$50,K146,\nSUMPRODUCT(OFFSET(K146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!L$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(L$46-$D$46+2<='Stock Model'!$AB$50,L146,\nSUMPRODUCT(OFFSET(L146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!M$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(M$46-$D$46+2<='Stock Model'!$AB$50,M146,\nSUMPRODUCT(OFFSET(M146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!N$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(N$46-$D$46+2<='Stock Model'!$AB$50,N146,\nSUMPRODUCT(OFFSET(N146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!O$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(O$46-$D$46+2<='Stock Model'!$AB$50,O146,\nSUMPRODUCT(OFFSET(O146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!P$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259791997},{"$f":"IFERROR(IF(P$46-$D$46+2<='Stock Model'!$AB$50,P146,\nSUMPRODUCT(OFFSET(P146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Q$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792003},{"$f":"IFERROR(IF(Q$46-$D$46+2<='Stock Model'!$AB$50,Q146,\nSUMPRODUCT(OFFSET(Q146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!R$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792003},{"$f":"IFERROR(IF(R$46-$D$46+2<='Stock Model'!$AB$50,R146,\nSUMPRODUCT(OFFSET(R146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!S$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(S$46-$D$46+2<='Stock Model'!$AB$50,S146,\nSUMPRODUCT(OFFSET(S146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!T$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792003},{"$f":"IFERROR(IF(T$46-$D$46+2<='Stock Model'!$AB$50,T146,\nSUMPRODUCT(OFFSET(T146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!U$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(U$46-$D$46+2<='Stock Model'!$AB$50,U146,\nSUMPRODUCT(OFFSET(U146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!V$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(V$46-$D$46+2<='Stock Model'!$AB$50,V146,\nSUMPRODUCT(OFFSET(V146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!W$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(W$46-$D$46+2<='Stock Model'!$AB$50,W146,\nSUMPRODUCT(OFFSET(W146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!X$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(X$46-$D$46+2<='Stock Model'!$AB$50,X146,\nSUMPRODUCT(OFFSET(X146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Y$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(Y$46-$D$46+2<='Stock Model'!$AB$50,Y146,\nSUMPRODUCT(OFFSET(Y146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!Z$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259791997},{"$f":"IFERROR(IF(Z$46-$D$46+2<='Stock Model'!$AB$50,Z146,\nSUMPRODUCT(OFFSET(Z146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AA$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259791997},{"$f":"IFERROR(IF(AA$46-$D$46+2<='Stock Model'!$AB$50,AA146,\nSUMPRODUCT(OFFSET(AA146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AB$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(AB$46-$D$46+2<='Stock Model'!$AB$50,AB146,\nSUMPRODUCT(OFFSET(AB146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AC$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792},{"$f":"IFERROR(IF(AC$46-$D$46+2<='Stock Model'!$AB$50,AC146,\nSUMPRODUCT(OFFSET(AC146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AD$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":161.95630259792003},{"$f":"IFERROR(IF(AD$46-$D$46+2<='Stock Model'!$AB$50,AD146,\nSUMPRODUCT(OFFSET(AD146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AE$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":129.96658868245461},{"$f":"IFERROR(IF(AE$46-$D$46+2<='Stock Model'!$AB$50,AE146,\nSUMPRODUCT(OFFSET(AE146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AF$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":98.215011595144077},{"$f":"IFERROR(IF(AF$46-$D$46+2<='Stock Model'!$AB$50,AF146,\nSUMPRODUCT(OFFSET(AF146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AG$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":66.699798605257683},{"$f":"IFERROR(IF(AG$46-$D$46+2<='Stock Model'!$AB$50,AG146,\nSUMPRODUCT(OFFSET(AG146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AH$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419},{"$f":"IFERROR(IF(AH$46-$D$46+2<='Stock Model'!$AB$50,AH146,\nSUMPRODUCT(OFFSET(AH146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AI$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419},{"$f":"IFERROR(IF(AI$46-$D$46+2<='Stock Model'!$AB$50,AI146,\nSUMPRODUCT(OFFSET(AI146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AJ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419},{"$f":"IFERROR(IF(AJ$46-$D$46+2<='Stock Model'!$AB$50,AJ146,\nSUMPRODUCT(OFFSET(AJ146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AK$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419},{"$f":"IFERROR(IF(AK$46-$D$46+2<='Stock Model'!$AB$50,AK146,\nSUMPRODUCT(OFFSET(AK146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AL$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571426},{"$f":"IFERROR(IF(AL$46-$D$46+2<='Stock Model'!$AB$50,AL146,\nSUMPRODUCT(OFFSET(AL146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AM$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419},{"$f":"IFERROR(IF(AM$46-$D$46+2<='Stock Model'!$AB$50,AM146,\nSUMPRODUCT(OFFSET(AM146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AN$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419},{"$f":"IFERROR(IF(AN$46-$D$46+2<='Stock Model'!$AB$50,AN146,\nSUMPRODUCT(OFFSET(AN146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AO$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419},{"$f":"IFERROR(IF(AO$46-$D$46+2<='Stock Model'!$AB$50,AO146,\nSUMPRODUCT(OFFSET(AO146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AP$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419},{"$f":"IFERROR(IF(AP$46-$D$46+2<='Stock Model'!$AB$50,AP146,\nSUMPRODUCT(OFFSET(AP146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AQ$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419},{"$f":"IFERROR(IF(AQ$46-$D$46+2<='Stock Model'!$AB$50,AQ146,\nSUMPRODUCT(OFFSET(AQ146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AR$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571426},{"$f":"IFERROR(IF(AR$46-$D$46+2<='Stock Model'!$AB$50,AR146,\nSUMPRODUCT(OFFSET(AR146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AS$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571426},{"$f":"IFERROR(IF(AS$46-$D$46+2<='Stock Model'!$AB$50,AS146,\nSUMPRODUCT(OFFSET(AS146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AT$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571426},{"$f":"IFERROR(IF(AT$46-$D$46+2<='Stock Model'!$AB$50,AT146,\nSUMPRODUCT(OFFSET(AT146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AU$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419},{"$f":"IFERROR(IF(AU$46-$D$46+2<='Stock Model'!$AB$50,AU146,\nSUMPRODUCT(OFFSET(AU146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AV$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571412},{"$f":"IFERROR(IF(AV$46-$D$46+2<='Stock Model'!$AB$50,AV146,\nSUMPRODUCT(OFFSET(AV146,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50),OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))/SUM(OFFSET('Stock Model'!AW$103,0,(-1*'Stock Model'!$AB$50)+1,1,'Stock Model'!$AB$50))),$D152)","v":35.419190178571419}]

{"sheet":"UEC-MH","index":21,"n_rows":16,"n_cols":48,"rows_kept":16,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"Weighted Annual UEC - Manufactured Homes"]
[]
[null,null,"NAVIGATION"]
[]
[]
[null,null,"Market UEC (Market Share Weighted Average)"]
[null,null,null,1990,{"$f":"D8+1","v":1991},{"$f":"E8+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!H11:H17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!I11:I17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!J11:J17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!K11:K17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!L11:L17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!M11:M17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!N11:N17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!O11:O17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!P11:P17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!Q11:Q17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!R11:R17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!S11:S17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!T11:T17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!U11:U17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!V11:V17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!W11:W17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!X11:X17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!Y11:Y17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!Z11:Z17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AA11:AA17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AB11:AB17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AC11:AC17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AD11:AD17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AE11:AE17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AF11:AF17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AG11:AG17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AH11:AH17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AI11:AI17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AJ11:AJ17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AK11:AK17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AL11:AL17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AM11:AM17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AN11:AN17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AO11:AO17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AP11:AP17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AQ11:AQ17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AR11:AR17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AS11:AS17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AT11:AT17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AU11:AU17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AV11:AV17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AW11:AW17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AX11:AX17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AY11:AY17)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AZ11:AZ17)","v":{"$error":"#REF!"}}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!H22:H28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!I22:I28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!J22:J28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!K22:K28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!L22:L28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!M22:M28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!N22:N28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!O22:O28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!P22:P28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!Q22:Q28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!R22:R28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!S22:S28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!T22:T28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!U22:U28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!V22:V28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!W22:W28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!X22:X28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!Y22:Y28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!Z22:Z28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AA22:AA28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AB22:AB28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AC22:AC28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AD22:AD28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AE22:AE28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AF22:AF28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AG22:AG28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AH22:AH28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AI22:AI28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AJ22:AJ28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AK22:AK28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AL22:AL28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AM22:AM28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AN22:AN28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AO22:AO28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AP22:AP28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AQ22:AQ28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AR22:AR28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AS22:AS28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AT22:AT28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AU22:AU28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AV22:AV28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AW22:AW28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AX22:AX28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AY22:AY28)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT('UEC Development'!#REF!,'Efficiency Dist - MH'!AZ22:AZ28)","v":{"$error":"#REF!"}}]
[]
[]
[null,null,"Installed UEC (Installed Base Weighted by Vintage) "]
[null,null,null,1990,{"$f":"D14+1","v":1991},{"$f":"E14+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(D$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(E$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(F$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(G$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(H$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(I$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(J$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(K$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(L$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(M$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(N$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(O$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(P$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(Q$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(R$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(S$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(T$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(U$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(V$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(W$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(X$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(Y$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(Z$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AA$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AB$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AC$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AD$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AE$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AF$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AG$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AH$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AI$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AJ$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AK$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AL$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AM$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AN$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AO$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AP$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AQ$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AR$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AS$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AT$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AU$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AV$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D9:$AV9)","v":{"$error":"#REF!"}}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(D$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(E$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(F$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(G$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(H$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(I$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(J$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(K$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(L$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(M$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(N$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(O$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(P$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(Q$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(R$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(S$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(T$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(U$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(V$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(W$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(X$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(Y$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(Z$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AA$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AB$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AC$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AD$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AE$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AF$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AG$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AH$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AI$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AJ$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AK$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AL$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AM$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AN$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AO$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AP$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AQ$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AR$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AS$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AT$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AU$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}},{"$f":"SUMPRODUCT(OFFSET('Installed Base-MH'!$D$58,MATCH(AV$14,'Installed Base-MH'!$C$59:$C$103,0),0,1,45),$D10:$AV10)","v":{"$error":"#REF!"}}]

{"sheet":"Results-SF","index":22,"n_rows":42,"n_cols":34,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"RESULTS - Single Family"]
[]
[null,null,"NAVIGATION"]
[]
[]
[null,null,"SINGLE FAMILY"]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2005,{"$f":"D9+1","v":2006},{"$f":"E9+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,"Total "]
[null,null,"Council's Pre-case Shipment UEC",{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"J11+$D$10-$D$11","v":{"$error":"#REF!"}},{"$f":"J10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"'UEC-SF'!$C$7&\" - \"&'UEC-SF'!C9","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(D$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(E$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(F$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(G$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(H$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(I$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(J$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(K$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(L$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(M$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(N$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(O$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(P$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(Q$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(R$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(S$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(T$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(U$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(V$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(W$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(X$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(Y$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(Z$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AA$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AB$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AC$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AD$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AE$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AF$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AG$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'UEC-SF'!$C$7&\" - \"&'UEC-SF'!C10","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(D$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(E$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(F$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(G$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(H$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(I$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(J$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(K$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(L$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(M$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(N$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(O$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(P$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(Q$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(R$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(S$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(T$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(U$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(V$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(W$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(X$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(Y$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(Z$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AA$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AB$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AC$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AD$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AE$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AF$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AG$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'UEC-SF'!$C$13&\" - \"&'UEC-SF'!C15","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(D$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(E$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(F$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(G$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(H$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(I$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(J$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(K$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(L$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(M$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(N$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(O$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(P$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(Q$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(R$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(S$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(T$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(U$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(V$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(W$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(X$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(Y$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(Z$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AA$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AB$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AC$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AD$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AE$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AF$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AG$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'UEC-SF'!$C$13&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(D$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(E$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(F$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(G$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(H$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(I$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(J$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(K$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(L$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(M$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(N$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(O$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(P$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(Q$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(R$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(S$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(T$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(U$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(V$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(W$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(X$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(Y$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(Z$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AA$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AB$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AC$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AD$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AE$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AF$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AG$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[]
[null,null,"Stock and Shipments",2005,{"$f":"D16+1","v":2006},{"$f":"E16+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,"Total "]
[null,null,"Council's Shipments (Units)",0,0,0,0,0,281422.04710712092,294825.20026946272,302532.76762233797,303960.00156837772,303552.01674552466,303730.49372290296,303915.93255002535,302831.08667596936,301619.23706963222,300313.18051568686,299326.84112175461,297827.71886892139,296835.77498220198,296120.57506116369,295301.01459053066,295119.17710073857,294636.04259744537,293603.27247352473,292259.26807238045,291342.89414356189,291342.89414356189,291342.89414356189,291342.89414356189,291342.89414356189,291342.89414356189]
[null,null,"Model Shipments (Units)",289090.40860926529,285108.63655693241,271269.94428139192,250725.78489713249,244652.21021728418,262540.04658042488,286754.42648005718,302627.03659030958,307340.79768183309,312425.23391446064,314846.67384806398,313596.92286422383,316751.08302065125,325691.13487085869,334803.97723580262,341346.28173220041,352200.97788211791,347098.06340223213,332451.0179664031,310980.55213691649,304701.45602843195,322043.23066660139,345090.32437259029,359443.87642208481,363121.90786714648,367982.34709652141,370959.35816194536,370270.73402124405,373991.63228924165,383504.089632135]
[null,null,"Model Installed Stock (Year End) (Units)",3849789.450264005,3925671.036251083,3983589.9432787383,4017816.9338184842,4044110.1928118751,4086862.3110515727,4145012.7427418665,4213329.5175139476,4283374.6437932914,4352925.7086852398,4422692.9055951508,4492684.6651825765,4561450.280072662,4628846.2045723256,4694765.9614832615,4759570.9104324672,4822681.4797053197,4884670.9065506198,4945851.9802356306,5006106.7474754145,5066155.9932865622,5125659.1773727387,5183995.0752652716,5240811.9150970466,5296593.0252823597,5352150.1384644201,5408262.8227783013,5464936.6339353211,5522177.1832039114,5579990.1379651874]
[]
[null,null,"First Year Energy Consumption ",2005,{"$f":"D21+1","v":2006},{"$f":"E21+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,"Total "]
[null,null,"Council Shipments * Council UEC",{"$f":"D10*D17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D22:AG22)","v":{"$error":"#REF!"}}]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D11*D18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D23:AG23)","v":{"$error":"#REF!"}}]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D12*D18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D24:AG24)","v":{"$error":"#REF!"}}]
[]
[null,null,"Total Energy Consumption (kWh)",2005,{"$f":"D26+1","v":2006},{"$f":"E26+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"Total "]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D13*D19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D27:AG27)","v":{"$error":"#REF!"}}]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D14*D19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D28:AG28)","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2005,{"$f":"D32+1","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,"Total "]
[null,null,{"$f":"C27","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D27/1000/8760","v":{"$error":"#REF!"}},{"$f":"E27/1000/8760","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D33:AG33)","v":{"$error":"#REF!"}}]
[null,null,{"$f":"C28","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D28/1000/8760","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D34:AG34)","v":{"$error":"#REF!"}}]
[]
[null,null,"Savings (aMW)",2005,{"$f":"D36+1","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,"Total "]
[null,null,"PNW Cumulative Savings",{"$f":"D33-D34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D37:AG37)","v":{"$error":"#REF!"}}]
[null,null,"DOE Carbon Savings Proxy",null,{"$f":"E37+D38","v":{"$error":"#REF!"}},{"$f":"F37+E38","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Annual Savings Due to Standard Before Program Adjustments",0,0,0,0,0,0,0,0,0,0,0.11621138985112356,0.11658544445011106,0.11454305224076849,0.11226155562077032,0.10980269967216839,0.1079457613345563,0.1051234289800153,0.10325593930725088,0.10190946347894744,0.10036651257657848,0.10002417503223296,9.9114598686699751E-2,9.7170247230348589E-2,9.463994851800131E-2,9.291473112277239E-2,9.2541618768780504E-2,9.3467034956468312E-2,9.4401705306032993E-2,9.5345722359093318E-2,9.6299179582684261E-2]
[null,null,"Program Savings"]
[null,null,"Annual Non-programmatic Savings Due to Standard "]
[null,null,"Check",null,{"$f":"E37-D37-E39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Results","index":23,"n_rows":302,"n_cols":28,"rows_kept":302,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RESULTS"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[null,null,"Total"]
[]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D11+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipment UEC",{"$f":"D13","v":7.7509172279833241},7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241,7.7509172279833241]
[null,null,{"$f":"UEC!$C$9&\" - \"&UEC!C11","v":"Market UEC (Market Share Weighted Average) - PRE-Case UEC"},{"$f":"D53*'Product Class Dist'!I$10+D82*'Product Class Dist'!I$11+D110*'Product Class Dist'!I$12+D139*'Product Class Dist'!I$13+D168*'Product Class Dist'!I$14+D197*'Product Class Dist'!I$15+D226*'Product Class Dist'!I$16+D255*'Product Class Dist'!I$17+D283*'Product Class Dist'!I$18","v":7.7509172279833241},{"$f":"E53*'Product Class Dist'!J$10+E82*'Product Class Dist'!J$11+E110*'Product Class Dist'!J$12+E139*'Product Class Dist'!J$13+E168*'Product Class Dist'!J$14+E197*'Product Class Dist'!J$15+E226*'Product Class Dist'!J$16+E255*'Product Class Dist'!J$17+E283*'Product Class Dist'!J$18","v":7.7509172279833241},{"$f":"F53*'Product Class Dist'!K$10+F82*'Product Class Dist'!K$11+F110*'Product Class Dist'!K$12+F139*'Product Class Dist'!K$13+F168*'Product Class Dist'!K$14+F197*'Product Class Dist'!K$15+F226*'Product Class Dist'!K$16+F255*'Product Class Dist'!K$17+F283*'Product Class Dist'!K$18","v":7.7509172279833241},{"$f":"G53*'Product Class Dist'!L$10+G82*'Product Class Dist'!L$11+G110*'Product Class Dist'!L$12+G139*'Product Class Dist'!L$13+G168*'Product Class Dist'!L$14+G197*'Product Class Dist'!L$15+G226*'Product Class Dist'!L$16+G255*'Product Class Dist'!L$17+G283*'Product Class Dist'!L$18","v":7.7509172279833241},{"$f":"H53*'Product Class Dist'!M$10+H82*'Product Class Dist'!M$11+H110*'Product Class Dist'!M$12+H139*'Product Class Dist'!M$13+H168*'Product Class Dist'!M$14+H197*'Product Class Dist'!M$15+H226*'Product Class Dist'!M$16+H255*'Product Class Dist'!M$17+H283*'Product Class Dist'!M$18","v":7.7509172279833241},{"$f":"I53*'Product Class Dist'!N$10+I82*'Product Class Dist'!N$11+I110*'Product Class Dist'!N$12+I139*'Product Class Dist'!N$13+I168*'Product Class Dist'!N$14+I197*'Product Class Dist'!N$15+I226*'Product Class Dist'!N$16+I255*'Product Class Dist'!N$17+I283*'Product Class Dist'!N$18","v":7.7509172279833241},{"$f":"J53*'Product Class Dist'!O$10+J82*'Product Class Dist'!O$11+J110*'Product Class Dist'!O$12+J139*'Product Class Dist'!O$13+J168*'Product Class Dist'!O$14+J197*'Product Class Dist'!O$15+J226*'Product Class Dist'!O$16+J255*'Product Class Dist'!O$17+J283*'Product Class Dist'!O$18","v":7.7509172279833241},{"$f":"K53*'Product Class Dist'!P$10+K82*'Product Class Dist'!P$11+K110*'Product Class Dist'!P$12+K139*'Product Class Dist'!P$13+K168*'Product Class Dist'!P$14+K197*'Product Class Dist'!P$15+K226*'Product Class Dist'!P$16+K255*'Product Class Dist'!P$17+K283*'Product Class Dist'!P$18","v":7.7509172279833241},{"$f":"L53*'Product Class Dist'!Q$10+L82*'Product Class Dist'!Q$11+L110*'Product Class Dist'!Q$12+L139*'Product Class Dist'!Q$13+L168*'Product Class Dist'!Q$14+L197*'Product Class Dist'!Q$15+L226*'Product Class Dist'!Q$16+L255*'Product Class Dist'!Q$17+L283*'Product Class Dist'!Q$18","v":7.7509172279833241},{"$f":"M53*'Product Class Dist'!R$10+M82*'Product Class Dist'!R$11+M110*'Product Class Dist'!R$12+M139*'Product Class Dist'!R$13+M168*'Product Class Dist'!R$14+M197*'Product Class Dist'!R$15+M226*'Product Class Dist'!R$16+M255*'Product Class Dist'!R$17+M283*'Product Class Dist'!R$18","v":7.7509172279833241},{"$f":"N53*'Product Class Dist'!S$10+N82*'Product Class Dist'!S$11+N110*'Product Class Dist'!S$12+N139*'Product Class Dist'!S$13+N168*'Product Class Dist'!S$14+N197*'Product Class Dist'!S$15+N226*'Product Class Dist'!S$16+N255*'Product Class Dist'!S$17+N283*'Product Class Dist'!S$18","v":7.7509172279833241},{"$f":"O53*'Product Class Dist'!T$10+O82*'Product Class Dist'!T$11+O110*'Product Class Dist'!T$12+O139*'Product Class Dist'!T$13+O168*'Product Class Dist'!T$14+O197*'Product Class Dist'!T$15+O226*'Product Class Dist'!T$16+O255*'Product Class Dist'!T$17+O283*'Product Class Dist'!T$18","v":7.7509172279833241},{"$f":"P53*'Product Class Dist'!U$10+P82*'Product Class Dist'!U$11+P110*'Product Class Dist'!U$12+P139*'Product Class Dist'!U$13+P168*'Product Class Dist'!U$14+P197*'Product Class Dist'!U$15+P226*'Product Class Dist'!U$16+P255*'Product Class Dist'!U$17+P283*'Product Class Dist'!U$18","v":7.7509172279833241},{"$f":"Q53*'Product Class Dist'!V$10+Q82*'Product Class Dist'!V$11+Q110*'Product Class Dist'!V$12+Q139*'Product Class Dist'!V$13+Q168*'Product Class Dist'!V$14+Q197*'Product Class Dist'!V$15+Q226*'Product Class Dist'!V$16+Q255*'Product Class Dist'!V$17+Q283*'Product Class Dist'!V$18","v":7.7509172279833241},{"$f":"R53*'Product Class Dist'!W$10+R82*'Product Class Dist'!W$11+R110*'Product Class Dist'!W$12+R139*'Product Class Dist'!W$13+R168*'Product Class Dist'!W$14+R197*'Product Class Dist'!W$15+R226*'Product Class Dist'!W$16+R255*'Product Class Dist'!W$17+R283*'Product Class Dist'!W$18","v":7.7509172279833241},{"$f":"S53*'Product Class Dist'!X$10+S82*'Product Class Dist'!X$11+S110*'Product Class Dist'!X$12+S139*'Product Class Dist'!X$13+S168*'Product Class Dist'!X$14+S197*'Product Class Dist'!X$15+S226*'Product Class Dist'!X$16+S255*'Product Class Dist'!X$17+S283*'Product Class Dist'!X$18","v":7.7509172279833241},{"$f":"T53*'Product Class Dist'!Y$10+T82*'Product Class Dist'!Y$11+T110*'Product Class Dist'!Y$12+T139*'Product Class Dist'!Y$13+T168*'Product Class Dist'!Y$14+T197*'Product Class Dist'!Y$15+T226*'Product Class Dist'!Y$16+T255*'Product Class Dist'!Y$17+T283*'Product Class Dist'!Y$18","v":7.7509172279833241},{"$f":"U53*'Product Class Dist'!Z$10+U82*'Product Class Dist'!Z$11+U110*'Product Class Dist'!Z$12+U139*'Product Class Dist'!Z$13+U168*'Product Class Dist'!Z$14+U197*'Product Class Dist'!Z$15+U226*'Product Class Dist'!Z$16+U255*'Product Class Dist'!Z$17+U283*'Product Class Dist'!Z$18","v":7.7509172279833241},{"$f":"V53*'Product Class Dist'!AA$10+V82*'Product Class Dist'!AA$11+V110*'Product Class Dist'!AA$12+V139*'Product Class Dist'!AA$13+V168*'Product Class Dist'!AA$14+V197*'Product Class Dist'!AA$15+V226*'Product Class Dist'!AA$16+V255*'Product Class Dist'!AA$17+V283*'Product Class Dist'!AA$18","v":7.7509172279833241},{"$f":"W53*'Product Class Dist'!AB$10+W82*'Product Class Dist'!AB$11+W110*'Product Class Dist'!AB$12+W139*'Product Class Dist'!AB$13+W168*'Product Class Dist'!AB$14+W197*'Product Class Dist'!AB$15+W226*'Product Class Dist'!AB$16+W255*'Product Class Dist'!AB$17+W283*'Product Class Dist'!AB$18","v":7.7509172279833241},{"$f":"X53*'Product Class Dist'!AC$10+X82*'Product Class Dist'!AC$11+X110*'Product Class Dist'!AC$12+X139*'Product Class Dist'!AC$13+X168*'Product Class Dist'!AC$14+X197*'Product Class Dist'!AC$15+X226*'Product Class Dist'!AC$16+X255*'Product Class Dist'!AC$17+X283*'Product Class Dist'!AC$18","v":7.7509172279833241},{"$f":"Y53*'Product Class Dist'!AD$10+Y82*'Product Class Dist'!AD$11+Y110*'Product Class Dist'!AD$12+Y139*'Product Class Dist'!AD$13+Y168*'Product Class Dist'!AD$14+Y197*'Product Class Dist'!AD$15+Y226*'Product Class Dist'!AD$16+Y255*'Product Class Dist'!AD$17+Y283*'Product Class Dist'!AD$18","v":7.7509172279833241},{"$f":"Z53*'Product Class Dist'!AE$10+Z82*'Product Class Dist'!AE$11+Z110*'Product Class Dist'!AE$12+Z139*'Product Class Dist'!AE$13+Z168*'Product Class Dist'!AE$14+Z197*'Product Class Dist'!AE$15+Z226*'Product Class Dist'!AE$16+Z255*'Product Class Dist'!AE$17+Z283*'Product Class Dist'!AE$18","v":7.7509172279833241},{"$f":"AA53*'Product Class Dist'!AF$10+AA82*'Product Class Dist'!AF$11+AA110*'Product Class Dist'!AF$12+AA139*'Product Class Dist'!AF$13+AA168*'Product Class Dist'!AF$14+AA197*'Product Class Dist'!AF$15+AA226*'Product Class Dist'!AF$16+AA255*'Product Class Dist'!AF$17+AA283*'Product Class Dist'!AF$18","v":7.7509172279833241},{"$f":"AB53*'Product Class Dist'!AG$10+AB82*'Product Class Dist'!AG$11+AB110*'Product Class Dist'!AG$12+AB139*'Product Class Dist'!AG$13+AB168*'Product Class Dist'!AG$14+AB197*'Product Class Dist'!AG$15+AB226*'Product Class Dist'!AG$16+AB255*'Product Class Dist'!AG$17+AB283*'Product Class Dist'!AG$18","v":7.7509172279833241}]
[null,null,{"$f":"UEC!$C$9&\" - \"&UEC!C12","v":"Market UEC (Market Share Weighted Average) - POST-Case UEC"},{"$f":"D54*'Product Class Dist'!I$10+D83*'Product Class Dist'!I$11+D111*'Product Class Dist'!I$12+D140*'Product Class Dist'!I$13+D169*'Product Class Dist'!I$14+D198*'Product Class Dist'!I$15+D227*'Product Class Dist'!I$16+D256*'Product Class Dist'!I$17+D284*'Product Class Dist'!I$18","v":7.7509172279833241},{"$f":"E54*'Product Class Dist'!J$10+E83*'Product Class Dist'!J$11+E111*'Product Class Dist'!J$12+E140*'Product Class Dist'!J$13+E169*'Product Class Dist'!J$14+E198*'Product Class Dist'!J$15+E227*'Product Class Dist'!J$16+E256*'Product Class Dist'!J$17+E284*'Product Class Dist'!J$18","v":7.7509172279833241},{"$f":"F54*'Product Class Dist'!K$10+F83*'Product Class Dist'!K$11+F111*'Product Class Dist'!K$12+F140*'Product Class Dist'!K$13+F169*'Product Class Dist'!K$14+F198*'Product Class Dist'!K$15+F227*'Product Class Dist'!K$16+F256*'Product Class Dist'!K$17+F284*'Product Class Dist'!K$18","v":7.7509172279833241},{"$f":"G54*'Product Class Dist'!L$10+G83*'Product Class Dist'!L$11+G111*'Product Class Dist'!L$12+G140*'Product Class Dist'!L$13+G169*'Product Class Dist'!L$14+G198*'Product Class Dist'!L$15+G227*'Product Class Dist'!L$16+G256*'Product Class Dist'!L$17+G284*'Product Class Dist'!L$18","v":7.7509172279833241},{"$f":"H54*'Product Class Dist'!M$10+H83*'Product Class Dist'!M$11+H111*'Product Class Dist'!M$12+H140*'Product Class Dist'!M$13+H169*'Product Class Dist'!M$14+H198*'Product Class Dist'!M$15+H227*'Product Class Dist'!M$16+H256*'Product Class Dist'!M$17+H284*'Product Class Dist'!M$18","v":7.7509172279833241},{"$f":"I54*'Product Class Dist'!N$10+I83*'Product Class Dist'!N$11+I111*'Product Class Dist'!N$12+I140*'Product Class Dist'!N$13+I169*'Product Class Dist'!N$14+I198*'Product Class Dist'!N$15+I227*'Product Class Dist'!N$16+I256*'Product Class Dist'!N$17+I284*'Product Class Dist'!N$18","v":7.7509172279833241},{"$f":"J54*'Product Class Dist'!O$10+J83*'Product Class Dist'!O$11+J111*'Product Class Dist'!O$12+J140*'Product Class Dist'!O$13+J169*'Product Class Dist'!O$14+J198*'Product Class Dist'!O$15+J227*'Product Class Dist'!O$16+J256*'Product Class Dist'!O$17+J284*'Product Class Dist'!O$18","v":5.4478440677143611},{"$f":"K54*'Product Class Dist'!P$10+K83*'Product Class Dist'!P$11+K111*'Product Class Dist'!P$12+K140*'Product Class Dist'!P$13+K169*'Product Class Dist'!P$14+K198*'Product Class Dist'!P$15+K227*'Product Class Dist'!P$16+K256*'Product Class Dist'!P$17+K284*'Product Class Dist'!P$18","v":5.4478440677143611},{"$f":"L54*'Product Class Dist'!Q$10+L83*'Product Class Dist'!Q$11+L111*'Product Class Dist'!Q$12+L140*'Product Class Dist'!Q$13+L169*'Product Class Dist'!Q$14+L198*'Product Class Dist'!Q$15+L227*'Product Class Dist'!Q$16+L256*'Product Class Dist'!Q$17+L284*'Product Class Dist'!Q$18","v":5.4478440677143611},{"$f":"M54*'Product Class Dist'!R$10+M83*'Product Class Dist'!R$11+M111*'Product Class Dist'!R$12+M140*'Product Class Dist'!R$13+M169*'Product Class Dist'!R$14+M198*'Product Class Dist'!R$15+M227*'Product Class Dist'!R$16+M256*'Product Class Dist'!R$17+M284*'Product Class Dist'!R$18","v":5.4478440677143611},{"$f":"N54*'Product Class Dist'!S$10+N83*'Product Class Dist'!S$11+N111*'Product Class Dist'!S$12+N140*'Product Class Dist'!S$13+N169*'Product Class Dist'!S$14+N198*'Product Class Dist'!S$15+N227*'Product Class Dist'!S$16+N256*'Product Class Dist'!S$17+N284*'Product Class Dist'!S$18","v":5.4478440677143611},{"$f":"O54*'Product Class Dist'!T$10+O83*'Product Class Dist'!T$11+O111*'Product Class Dist'!T$12+O140*'Product Class Dist'!T$13+O169*'Product Class Dist'!T$14+O198*'Product Class Dist'!T$15+O227*'Product Class Dist'!T$16+O256*'Product Class Dist'!T$17+O284*'Product Class Dist'!T$18","v":5.4478440677143611},{"$f":"P54*'Product Class Dist'!U$10+P83*'Product Class Dist'!U$11+P111*'Product Class Dist'!U$12+P140*'Product Class Dist'!U$13+P169*'Product Class Dist'!U$14+P198*'Product Class Dist'!U$15+P227*'Product Class Dist'!U$16+P256*'Product Class Dist'!U$17+P284*'Product Class Dist'!U$18","v":5.4478440677143611},{"$f":"Q54*'Product Class Dist'!V$10+Q83*'Product Class Dist'!V$11+Q111*'Product Class Dist'!V$12+Q140*'Product Class Dist'!V$13+Q169*'Product Class Dist'!V$14+Q198*'Product Class Dist'!V$15+Q227*'Product Class Dist'!V$16+Q256*'Product Class Dist'!V$17+Q284*'Product Class Dist'!V$18","v":5.4478440677143611},{"$f":"R54*'Product Class Dist'!W$10+R83*'Product Class Dist'!W$11+R111*'Product Class Dist'!W$12+R140*'Product Class Dist'!W$13+R169*'Product Class Dist'!W$14+R198*'Product Class Dist'!W$15+R227*'Product Class Dist'!W$16+R256*'Product Class Dist'!W$17+R284*'Product Class Dist'!W$18","v":5.4478440677143611},{"$f":"S54*'Product Class Dist'!X$10+S83*'Product Class Dist'!X$11+S111*'Product Class Dist'!X$12+S140*'Product Class Dist'!X$13+S169*'Product Class Dist'!X$14+S198*'Product Class Dist'!X$15+S227*'Product Class Dist'!X$16+S256*'Product Class Dist'!X$17+S284*'Product Class Dist'!X$18","v":5.4478440677143611},{"$f":"T54*'Product Class Dist'!Y$10+T83*'Product Class Dist'!Y$11+T111*'Product Class Dist'!Y$12+T140*'Product Class Dist'!Y$13+T169*'Product Class Dist'!Y$14+T198*'Product Class Dist'!Y$15+T227*'Product Class Dist'!Y$16+T256*'Product Class Dist'!Y$17+T284*'Product Class Dist'!Y$18","v":5.4478440677143611},{"$f":"U54*'Product Class Dist'!Z$10+U83*'Product Class Dist'!Z$11+U111*'Product Class Dist'!Z$12+U140*'Product Class Dist'!Z$13+U169*'Product Class Dist'!Z$14+U198*'Product Class Dist'!Z$15+U227*'Product Class Dist'!Z$16+U256*'Product Class Dist'!Z$17+U284*'Product Class Dist'!Z$18","v":5.4478440677143611},{"$f":"V54*'Product Class Dist'!AA$10+V83*'Product Class Dist'!AA$11+V111*'Product Class Dist'!AA$12+V140*'Product Class Dist'!AA$13+V169*'Product Class Dist'!AA$14+V198*'Product Class Dist'!AA$15+V227*'Product Class Dist'!AA$16+V256*'Product Class Dist'!AA$17+V284*'Product Class Dist'!AA$18","v":5.4478440677143611},{"$f":"W54*'Product Class Dist'!AB$10+W83*'Product Class Dist'!AB$11+W111*'Product Class Dist'!AB$12+W140*'Product Class Dist'!AB$13+W169*'Product Class Dist'!AB$14+W198*'Product Class Dist'!AB$15+W227*'Product Class Dist'!AB$16+W256*'Product Class Dist'!AB$17+W284*'Product Class Dist'!AB$18","v":5.4478440677143611},{"$f":"X54*'Product Class Dist'!AC$10+X83*'Product Class Dist'!AC$11+X111*'Product Class Dist'!AC$12+X140*'Product Class Dist'!AC$13+X169*'Product Class Dist'!AC$14+X198*'Product Class Dist'!AC$15+X227*'Product Class Dist'!AC$16+X256*'Product Class Dist'!AC$17+X284*'Product Class Dist'!AC$18","v":5.4478440677143611},{"$f":"Y54*'Product Class Dist'!AD$10+Y83*'Product Class Dist'!AD$11+Y111*'Product Class Dist'!AD$12+Y140*'Product Class Dist'!AD$13+Y169*'Product Class Dist'!AD$14+Y198*'Product Class Dist'!AD$15+Y227*'Product Class Dist'!AD$16+Y256*'Product Class Dist'!AD$17+Y284*'Product Class Dist'!AD$18","v":5.4478440677143611},{"$f":"Z54*'Product Class Dist'!AE$10+Z83*'Product Class Dist'!AE$11+Z111*'Product Class Dist'!AE$12+Z140*'Product Class Dist'!AE$13+Z169*'Product Class Dist'!AE$14+Z198*'Product Class Dist'!AE$15+Z227*'Product Class Dist'!AE$16+Z256*'Product Class Dist'!AE$17+Z284*'Product Class Dist'!AE$18","v":5.4478440677143611},{"$f":"AA54*'Product Class Dist'!AF$10+AA83*'Product Class Dist'!AF$11+AA111*'Product Class Dist'!AF$12+AA140*'Product Class Dist'!AF$13+AA169*'Product Class Dist'!AF$14+AA198*'Product Class Dist'!AF$15+AA227*'Product Class Dist'!AF$16+AA256*'Product Class Dist'!AF$17+AA284*'Product Class Dist'!AF$18","v":5.4478440677143611},{"$f":"AB54*'Product Class Dist'!AG$10+AB83*'Product Class Dist'!AG$11+AB111*'Product Class Dist'!AG$12+AB140*'Product Class Dist'!AG$13+AB169*'Product Class Dist'!AG$14+AB198*'Product Class Dist'!AG$15+AB227*'Product Class Dist'!AG$16+AB256*'Product Class Dist'!AG$17+AB284*'Product Class Dist'!AG$18","v":5.4478440677143611}]
[null,null,{"$f":"UEC!$C$15&\" - \"&UEC!C17","v":"Installed UEC (Installed Base Weighted by Vintage)  - PRE-Case UEC"},{"$f":"D55*'Product Class Dist'!I$10+D84*'Product Class Dist'!I$11+D112*'Product Class Dist'!I$12+D141*'Product Class Dist'!I$13+D170*'Product Class Dist'!I$14+D199*'Product Class Dist'!I$15+D228*'Product Class Dist'!I$16+D257*'Product Class Dist'!I$17+D285*'Product Class Dist'!I$18","v":7.7509172279833241},{"$f":"E55*'Product Class Dist'!J$10+E84*'Product Class Dist'!J$11+E112*'Product Class Dist'!J$12+E141*'Product Class Dist'!J$13+E170*'Product Class Dist'!J$14+E199*'Product Class Dist'!J$15+E228*'Product Class Dist'!J$16+E257*'Product Class Dist'!J$17+E285*'Product Class Dist'!J$18","v":7.7509172279833241},{"$f":"F55*'Product Class Dist'!K$10+F84*'Product Class Dist'!K$11+F112*'Product Class Dist'!K$12+F141*'Product Class Dist'!K$13+F170*'Product Class Dist'!K$14+F199*'Product Class Dist'!K$15+F228*'Product Class Dist'!K$16+F257*'Product Class Dist'!K$17+F285*'Product Class Dist'!K$18","v":7.7509172279833241},{"$f":"G55*'Product Class Dist'!L$10+G84*'Product Class Dist'!L$11+G112*'Product Class Dist'!L$12+G141*'Product Class Dist'!L$13+G170*'Product Class Dist'!L$14+G199*'Product Class Dist'!L$15+G228*'Product Class Dist'!L$16+G257*'Product Class Dist'!L$17+G285*'Product Class Dist'!L$18","v":7.7509172279833249},{"$f":"H55*'Product Class Dist'!M$10+H84*'Product Class Dist'!M$11+H112*'Product Class Dist'!M$12+H141*'Product Class Dist'!M$13+H170*'Product Class Dist'!M$14+H199*'Product Class Dist'!M$15+H228*'Product Class Dist'!M$16+H257*'Product Class Dist'!M$17+H285*'Product Class Dist'!M$18","v":7.7509172279833241},{"$f":"I55*'Product Class Dist'!N$10+I84*'Product Class Dist'!N$11+I112*'Product Class Dist'!N$12+I141*'Product Class Dist'!N$13+I170*'Product Class Dist'!N$14+I199*'Product Class Dist'!N$15+I228*'Product Class Dist'!N$16+I257*'Product Class Dist'!N$17+I285*'Product Class Dist'!N$18","v":7.7509172279833267},{"$f":"J55*'Product Class Dist'!O$10+J84*'Product Class Dist'!O$11+J112*'Product Class Dist'!O$12+J141*'Product Class Dist'!O$13+J170*'Product Class Dist'!O$14+J199*'Product Class Dist'!O$15+J228*'Product Class Dist'!O$16+J257*'Product Class Dist'!O$17+J285*'Product Class Dist'!O$18","v":7.7509172279833241},{"$f":"K55*'Product Class Dist'!P$10+K84*'Product Class Dist'!P$11+K112*'Product Class Dist'!P$12+K141*'Product Class Dist'!P$13+K170*'Product Class Dist'!P$14+K199*'Product Class Dist'!P$15+K228*'Product Class Dist'!P$16+K257*'Product Class Dist'!P$17+K285*'Product Class Dist'!P$18","v":7.7509172279833258},{"$f":"L55*'Product Class Dist'!Q$10+L84*'Product Class Dist'!Q$11+L112*'Product Class Dist'!Q$12+L141*'Product Class Dist'!Q$13+L170*'Product Class Dist'!Q$14+L199*'Product Class Dist'!Q$15+L228*'Product Class Dist'!Q$16+L257*'Product Class Dist'!Q$17+L285*'Product Class Dist'!Q$18","v":7.7509172279833258},{"$f":"M55*'Product Class Dist'!R$10+M84*'Product Class Dist'!R$11+M112*'Product Class Dist'!R$12+M141*'Product Class Dist'!R$13+M170*'Product Class Dist'!R$14+M199*'Product Class Dist'!R$15+M228*'Product Class Dist'!R$16+M257*'Product Class Dist'!R$17+M285*'Product Class Dist'!R$18","v":7.7509172279833267},{"$f":"N55*'Product Class Dist'!S$10+N84*'Product Class Dist'!S$11+N112*'Product Class Dist'!S$12+N141*'Product Class Dist'!S$13+N170*'Product Class Dist'!S$14+N199*'Product Class Dist'!S$15+N228*'Product Class Dist'!S$16+N257*'Product Class Dist'!S$17+N285*'Product Class Dist'!S$18","v":7.7509172279833241},{"$f":"O55*'Product Class Dist'!T$10+O84*'Product Class Dist'!T$11+O112*'Product Class Dist'!T$12+O141*'Product Class Dist'!T$13+O170*'Product Class Dist'!T$14+O199*'Product Class Dist'!T$15+O228*'Product Class Dist'!T$16+O257*'Product Class Dist'!T$17+O285*'Product Class Dist'!T$18","v":7.7509172279833241},{"$f":"P55*'Product Class Dist'!U$10+P84*'Product Class Dist'!U$11+P112*'Product Class Dist'!U$12+P141*'Product Class Dist'!U$13+P170*'Product Class Dist'!U$14+P199*'Product Class Dist'!U$15+P228*'Product Class Dist'!U$16+P257*'Product Class Dist'!U$17+P285*'Product Class Dist'!U$18","v":7.7509172279833241},{"$f":"Q55*'Product Class Dist'!V$10+Q84*'Product Class Dist'!V$11+Q112*'Product Class Dist'!V$12+Q141*'Product Class Dist'!V$13+Q170*'Product Class Dist'!V$14+Q199*'Product Class Dist'!V$15+Q228*'Product Class Dist'!V$16+Q257*'Product Class Dist'!V$17+Q285*'Product Class Dist'!V$18","v":7.7509172279833258},{"$f":"R55*'Product Class Dist'!W$10+R84*'Product Class Dist'!W$11+R112*'Product Class Dist'!W$12+R141*'Product Class Dist'!W$13+R170*'Product Class Dist'!W$14+R199*'Product Class Dist'!W$15+R228*'Product Class Dist'!W$16+R257*'Product Class Dist'!W$17+R285*'Product Class Dist'!W$18","v":7.7509172279833241},{"$f":"S55*'Product Class Dist'!X$10+S84*'Product Class Dist'!X$11+S112*'Product Class Dist'!X$12+S141*'Product Class Dist'!X$13+S170*'Product Class Dist'!X$14+S199*'Product Class Dist'!X$15+S228*'Product Class Dist'!X$16+S257*'Product Class Dist'!X$17+S285*'Product Class Dist'!X$18","v":7.7509172279833241},{"$f":"T55*'Product Class Dist'!Y$10+T84*'Product Class Dist'!Y$11+T112*'Product Class Dist'!Y$12+T141*'Product Class Dist'!Y$13+T170*'Product Class Dist'!Y$14+T199*'Product Class Dist'!Y$15+T228*'Product Class Dist'!Y$16+T257*'Product Class Dist'!Y$17+T285*'Product Class Dist'!Y$18","v":7.7509172279833258},{"$f":"U55*'Product Class Dist'!Z$10+U84*'Product Class Dist'!Z$11+U112*'Product Class Dist'!Z$12+U141*'Product Class Dist'!Z$13+U170*'Product Class Dist'!Z$14+U199*'Product Class Dist'!Z$15+U228*'Product Class Dist'!Z$16+U257*'Product Class Dist'!Z$17+U285*'Product Class Dist'!Z$18","v":7.7509172279833258},{"$f":"V55*'Product Class Dist'!AA$10+V84*'Product Class Dist'!AA$11+V112*'Product Class Dist'!AA$12+V141*'Product Class Dist'!AA$13+V170*'Product Class Dist'!AA$14+V199*'Product Class Dist'!AA$15+V228*'Product Class Dist'!AA$16+V257*'Product Class Dist'!AA$17+V285*'Product Class Dist'!AA$18","v":7.7509172279833267},{"$f":"W55*'Product Class Dist'!AB$10+W84*'Product Class Dist'!AB$11+W112*'Product Class Dist'!AB$12+W141*'Product Class Dist'!AB$13+W170*'Product Class Dist'!AB$14+W199*'Product Class Dist'!AB$15+W228*'Product Class Dist'!AB$16+W257*'Product Class Dist'!AB$17+W285*'Product Class Dist'!AB$18","v":7.7509172279833241},{"$f":"X55*'Product Class Dist'!AC$10+X84*'Product Class Dist'!AC$11+X112*'Product Class Dist'!AC$12+X141*'Product Class Dist'!AC$13+X170*'Product Class Dist'!AC$14+X199*'Product Class Dist'!AC$15+X228*'Product Class Dist'!AC$16+X257*'Product Class Dist'!AC$17+X285*'Product Class Dist'!AC$18","v":7.7509172279833258},{"$f":"Y55*'Product Class Dist'!AD$10+Y84*'Product Class Dist'!AD$11+Y112*'Product Class Dist'!AD$12+Y141*'Product Class Dist'!AD$13+Y170*'Product Class Dist'!AD$14+Y199*'Product Class Dist'!AD$15+Y228*'Product Class Dist'!AD$16+Y257*'Product Class Dist'!AD$17+Y285*'Product Class Dist'!AD$18","v":7.7509172279833258},{"$f":"Z55*'Product Class Dist'!AE$10+Z84*'Product Class Dist'!AE$11+Z112*'Product Class Dist'!AE$12+Z141*'Product Class Dist'!AE$13+Z170*'Product Class Dist'!AE$14+Z199*'Product Class Dist'!AE$15+Z228*'Product Class Dist'!AE$16+Z257*'Product Class Dist'!AE$17+Z285*'Product Class Dist'!AE$18","v":7.7509172279833241},{"$f":"AA55*'Product Class Dist'!AF$10+AA84*'Product Class Dist'!AF$11+AA112*'Product Class Dist'!AF$12+AA141*'Product Class Dist'!AF$13+AA170*'Product Class Dist'!AF$14+AA199*'Product Class Dist'!AF$15+AA228*'Product Class Dist'!AF$16+AA257*'Product Class Dist'!AF$17+AA285*'Product Class Dist'!AF$18","v":7.7509172279833241},{"$f":"AB55*'Product Class Dist'!AG$10+AB84*'Product Class Dist'!AG$11+AB112*'Product Class Dist'!AG$12+AB141*'Product Class Dist'!AG$13+AB170*'Product Class Dist'!AG$14+AB199*'Product Class Dist'!AG$15+AB228*'Product Class Dist'!AG$16+AB257*'Product Class Dist'!AG$17+AB285*'Product Class Dist'!AG$18","v":7.7509172279833241}]
[null,null,{"$f":"UEC!$C$15&\" - \"&UEC!C18","v":"Installed UEC (Installed Base Weighted by Vintage)  - POST-Case UEC"},{"$f":"D56*'Product Class Dist'!I$10+D85*'Product Class Dist'!I$11+D113*'Product Class Dist'!I$12+D142*'Product Class Dist'!I$13+D171*'Product Class Dist'!I$14+D200*'Product Class Dist'!I$15+D229*'Product Class Dist'!I$16+D258*'Product Class Dist'!I$17+D286*'Product Class Dist'!I$18","v":7.7509172279833241},{"$f":"E56*'Product Class Dist'!J$10+E85*'Product Class Dist'!J$11+E113*'Product Class Dist'!J$12+E142*'Product Class Dist'!J$13+E171*'Product Class Dist'!J$14+E200*'Product Class Dist'!J$15+E229*'Product Class Dist'!J$16+E258*'Product Class Dist'!J$17+E286*'Product Class Dist'!J$18","v":7.7509172279833241},{"$f":"F56*'Product Class Dist'!K$10+F85*'Product Class Dist'!K$11+F113*'Product Class Dist'!K$12+F142*'Product Class Dist'!K$13+F171*'Product Class Dist'!K$14+F200*'Product Class Dist'!K$15+F229*'Product Class Dist'!K$16+F258*'Product Class Dist'!K$17+F286*'Product Class Dist'!K$18","v":7.7509172279833241},{"$f":"G56*'Product Class Dist'!L$10+G85*'Product Class Dist'!L$11+G113*'Product Class Dist'!L$12+G142*'Product Class Dist'!L$13+G171*'Product Class Dist'!L$14+G200*'Product Class Dist'!L$15+G229*'Product Class Dist'!L$16+G258*'Product Class Dist'!L$17+G286*'Product Class Dist'!L$18","v":7.7509172279833249},{"$f":"H56*'Product Class Dist'!M$10+H85*'Product Class Dist'!M$11+H113*'Product Class Dist'!M$12+H142*'Product Class Dist'!M$13+H171*'Product Class Dist'!M$14+H200*'Product Class Dist'!M$15+H229*'Product Class Dist'!M$16+H258*'Product Class Dist'!M$17+H286*'Product Class Dist'!M$18","v":7.7509172279833241},{"$f":"I56*'Product Class Dist'!N$10+I85*'Product Class Dist'!N$11+I113*'Product Class Dist'!N$12+I142*'Product Class Dist'!N$13+I171*'Product Class Dist'!N$14+I200*'Product Class Dist'!N$15+I229*'Product Class Dist'!N$16+I258*'Product Class Dist'!N$17+I286*'Product Class Dist'!N$18","v":7.7509172279833267},{"$f":"J56*'Product Class Dist'!O$10+J85*'Product Class Dist'!O$11+J113*'Product Class Dist'!O$12+J142*'Product Class Dist'!O$13+J171*'Product Class Dist'!O$14+J200*'Product Class Dist'!O$15+J229*'Product Class Dist'!O$16+J258*'Product Class Dist'!O$17+J286*'Product Class Dist'!O$18","v":7.1686797316887176},{"$f":"K56*'Product Class Dist'!P$10+K85*'Product Class Dist'!P$11+K113*'Product Class Dist'!P$12+K142*'Product Class Dist'!P$13+K171*'Product Class Dist'!P$14+K200*'Product Class Dist'!P$15+K229*'Product Class Dist'!P$16+K258*'Product Class Dist'!P$17+K286*'Product Class Dist'!P$18","v":6.5907765095600741},{"$f":"L56*'Product Class Dist'!Q$10+L85*'Product Class Dist'!Q$11+L113*'Product Class Dist'!Q$12+L142*'Product Class Dist'!Q$13+L171*'Product Class Dist'!Q$14+L200*'Product Class Dist'!Q$15+L229*'Product Class Dist'!Q$16+L258*'Product Class Dist'!Q$17+L286*'Product Class Dist'!Q$18","v":6.0171752965291629},{"$f":"M56*'Product Class Dist'!R$10+M85*'Product Class Dist'!R$11+M113*'Product Class Dist'!R$12+M142*'Product Class Dist'!R$13+M171*'Product Class Dist'!R$14+M200*'Product Class Dist'!R$15+M229*'Product Class Dist'!R$16+M258*'Product Class Dist'!R$17+M286*'Product Class Dist'!R$18","v":5.4478440677143611},{"$f":"N56*'Product Class Dist'!S$10+N85*'Product Class Dist'!S$11+N113*'Product Class Dist'!S$12+N142*'Product Class Dist'!S$13+N171*'Product Class Dist'!S$14+N200*'Product Class Dist'!S$15+N229*'Product Class Dist'!S$16+N258*'Product Class Dist'!S$17+N286*'Product Class Dist'!S$18","v":5.4478440677143602},{"$f":"O56*'Product Class Dist'!T$10+O85*'Product Class Dist'!T$11+O113*'Product Class Dist'!T$12+O142*'Product Class Dist'!T$13+O171*'Product Class Dist'!T$14+O200*'Product Class Dist'!T$15+O229*'Product Class Dist'!T$16+O258*'Product Class Dist'!T$17+O286*'Product Class Dist'!T$18","v":5.4478440677143602},{"$f":"P56*'Product Class Dist'!U$10+P85*'Product Class Dist'!U$11+P113*'Product Class Dist'!U$12+P142*'Product Class Dist'!U$13+P171*'Product Class Dist'!U$14+P200*'Product Class Dist'!U$15+P229*'Product Class Dist'!U$16+P258*'Product Class Dist'!U$17+P286*'Product Class Dist'!U$18","v":5.4478440677143611},{"$f":"Q56*'Product Class Dist'!V$10+Q85*'Product Class Dist'!V$11+Q113*'Product Class Dist'!V$12+Q142*'Product Class Dist'!V$13+Q171*'Product Class Dist'!V$14+Q200*'Product Class Dist'!V$15+Q229*'Product Class Dist'!V$16+Q258*'Product Class Dist'!V$17+Q286*'Product Class Dist'!V$18","v":5.4478440677143611},{"$f":"R56*'Product Class Dist'!W$10+R85*'Product Class Dist'!W$11+R113*'Product Class Dist'!W$12+R142*'Product Class Dist'!W$13+R171*'Product Class Dist'!W$14+R200*'Product Class Dist'!W$15+R229*'Product Class Dist'!W$16+R258*'Product Class Dist'!W$17+R286*'Product Class Dist'!W$18","v":5.4478440677143611},{"$f":"S56*'Product Class Dist'!X$10+S85*'Product Class Dist'!X$11+S113*'Product Class Dist'!X$12+S142*'Product Class Dist'!X$13+S171*'Product Class Dist'!X$14+S200*'Product Class Dist'!X$15+S229*'Product Class Dist'!X$16+S258*'Product Class Dist'!X$17+S286*'Product Class Dist'!X$18","v":5.4478440677143602},{"$f":"T56*'Product Class Dist'!Y$10+T85*'Product Class Dist'!Y$11+T113*'Product Class Dist'!Y$12+T142*'Product Class Dist'!Y$13+T171*'Product Class Dist'!Y$14+T200*'Product Class Dist'!Y$15+T229*'Product Class Dist'!Y$16+T258*'Product Class Dist'!Y$17+T286*'Product Class Dist'!Y$18","v":5.4478440677143611},{"$f":"U56*'Product Class Dist'!Z$10+U85*'Product Class Dist'!Z$11+U113*'Product Class Dist'!Z$12+U142*'Product Class Dist'!Z$13+U171*'Product Class Dist'!Z$14+U200*'Product Class Dist'!Z$15+U229*'Product Class Dist'!Z$16+U258*'Product Class Dist'!Z$17+U286*'Product Class Dist'!Z$18","v":5.4478440677143611},{"$f":"V56*'Product Class Dist'!AA$10+V85*'Product Class Dist'!AA$11+V113*'Product Class Dist'!AA$12+V142*'Product Class Dist'!AA$13+V171*'Product Class Dist'!AA$14+V200*'Product Class Dist'!AA$15+V229*'Product Class Dist'!AA$16+V258*'Product Class Dist'!AA$17+V286*'Product Class Dist'!AA$18","v":5.447844067714362},{"$f":"W56*'Product Class Dist'!AB$10+W85*'Product Class Dist'!AB$11+W113*'Product Class Dist'!AB$12+W142*'Product Class Dist'!AB$13+W171*'Product Class Dist'!AB$14+W200*'Product Class Dist'!AB$15+W229*'Product Class Dist'!AB$16+W258*'Product Class Dist'!AB$17+W286*'Product Class Dist'!AB$18","v":5.4478440677143611},{"$f":"X56*'Product Class Dist'!AC$10+X85*'Product Class Dist'!AC$11+X113*'Product Class Dist'!AC$12+X142*'Product Class Dist'!AC$13+X171*'Product Class Dist'!AC$14+X200*'Product Class Dist'!AC$15+X229*'Product Class Dist'!AC$16+X258*'Product Class Dist'!AC$17+X286*'Product Class Dist'!AC$18","v":5.4478440677143611},{"$f":"Y56*'Product Class Dist'!AD$10+Y85*'Product Class Dist'!AD$11+Y113*'Product Class Dist'!AD$12+Y142*'Product Class Dist'!AD$13+Y171*'Product Class Dist'!AD$14+Y200*'Product Class Dist'!AD$15+Y229*'Product Class Dist'!AD$16+Y258*'Product Class Dist'!AD$17+Y286*'Product Class Dist'!AD$18","v":5.4478440677143611},{"$f":"Z56*'Product Class Dist'!AE$10+Z85*'Product Class Dist'!AE$11+Z113*'Product Class Dist'!AE$12+Z142*'Product Class Dist'!AE$13+Z171*'Product Class Dist'!AE$14+Z200*'Product Class Dist'!AE$15+Z229*'Product Class Dist'!AE$16+Z258*'Product Class Dist'!AE$17+Z286*'Product Class Dist'!AE$18","v":5.4478440677143611},{"$f":"AA56*'Product Class Dist'!AF$10+AA85*'Product Class Dist'!AF$11+AA113*'Product Class Dist'!AF$12+AA142*'Product Class Dist'!AF$13+AA171*'Product Class Dist'!AF$14+AA200*'Product Class Dist'!AF$15+AA229*'Product Class Dist'!AF$16+AA258*'Product Class Dist'!AF$17+AA286*'Product Class Dist'!AF$18","v":5.4478440677143602},{"$f":"AB56*'Product Class Dist'!AG$10+AB85*'Product Class Dist'!AG$11+AB113*'Product Class Dist'!AG$12+AB142*'Product Class Dist'!AG$13+AB171*'Product Class Dist'!AG$14+AB200*'Product Class Dist'!AG$15+AB229*'Product Class Dist'!AG$16+AB258*'Product Class Dist'!AG$17+AB286*'Product Class Dist'!AG$18","v":5.4478440677143611}]
[]
[null,null,"Stock and Shipments",2010,{"$f":"D18+1","v":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,"6P Shipments (Units)",{"$f":"D22","v":10434909.829500003},10513171.65322125,10592020.440620411,10671460.593925064,10751496.548379505,10832132.772492353,10913373.768286048,10995224.071548194,11077688.252084803,11160770.913975442,11244476.695830256,11328810.271048987,11413776.348081855,11499379.67069247,11585625.018222665,11672517.205859331,11760061.084903283,11848261.543040061,11937123.504612856,12026651.930897456,12116851.820379186,12207728.209032035,12299286.170599775,12391530.816879272,12484467.29800587]
[null,null,"Replacement Shipments (Units)",{"$f":"D60+D89+D117+D146+D175+D204+D233+D262+D290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net New Shipments (Units)",{"$f":"D61+D90+D118+D147+D176+D205+D234+D263+D291","v":10434909.829500003},10513171.65322125,10592020.440620411,10671460.593925064,10751496.548379505,10832132.772492353,10913373.768286048,10995224.071548194,11077688.252084803,11160770.913975442,11244476.695830256,11328810.271048987,11413776.348081855,11499379.67069247,11585625.018222665,11672517.205859331,11760061.084903283,11848261.543040061,11937123.504612856,12026651.930897456,12116851.820379186,12207728.209032035,12299286.170599775,12391530.816879272,12484467.29800587]
[null,null,"Total Model Shipments (Units)",{"$f":"D62+D91+D119+D148+D177+D206+D235+D264+D292","v":10434909.829500003},10513171.65322125,10592020.440620411,10671460.593925064,10751496.548379505,10832132.772492353,10913373.768286048,10995224.071548194,11077688.252084803,11160770.913975442,11244476.695830256,11328810.271048987,11413776.348081855,11499379.67069247,11585625.018222665,11672517.205859331,11760061.084903283,11848261.543040061,11937123.504612856,12026651.930897456,12116851.820379186,12207728.209032035,12299286.170599775,12391530.816879272,12484467.29800587]
[null,null,"Model Installed Stock (Units)",{"$f":"D63+D92+D120+D149+D178+D207+D236+D265+D293","v":58285353.91162914},58722494.06596636,59162912.771461122,59606634.617247082,60053684.376876444,60504087.009703025,60957867.662275806,61415051.669742867,61875664.557265937,62339732.041445449,62807280.031756282,63278334.631994471,63752922.141734436,64231069.057797454,64712802.075730942,65198148.09129893,65687134.201983675,66179787.708498552,66676136.116312295,67176207.13718465,67680028.690713525,68187628.905893892,68699036.122688115,69214278.893608257,69733385.985310331]
[]
[null,null,"First Year Energy Consumption (kWh)",2010,{"$f":"D25+1","v":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,"6P Shipments * 6P UEC",{"$f":"D66+D95+D123+D152+D181+D210+D239+D268+D296","v":80880122.369924113},81486723.287698537,82097873.712356284,82713607.765198961,83333959.823437944,83958964.522113755,84588656.756029621,85223071.681699827,85862244.719312578,86506211.554707423,87155008.141367778,87808670.702428028,88467235.732696235,89130740.000691503,89799220.550696701,90472714.704826906,91151260.065113112,91834894.515601471,92523656.224468485,93217583.64615199,93916715.523498148,94621090.889924407,95330749.071598828,96045729.689635828,96766072.662308112]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D67+D96+D124+D153+D182+D211+D240+D269+D297","v":80880122.369924113},81486723.287698537,82097873.712356284,82713607.765198961,83333959.823437944,83958964.522113755,84588656.756029621,85223071.681699827,85862244.719312578,86506211.554707423,87155008.141367778,87808670.702428028,88467235.732696235,89130740.000691503,89799220.550696701,90472714.704826906,91151260.065113112,91834894.515601471,92523656.224468485,93217583.64615199,93916715.523498148,94621090.889924407,95330749.071598828,96045729.689635828,96766072.662308112]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D68+D97+D125+D154+D183+D212+D241+D270+D298","v":80880122.369924113},81486723.287698537,82097873.712356284,82713607.765198961,83333959.823437944,83958964.522113755,59454358.542306662,59900266.231373973,60349518.228109278,60802139.614820108,61258155.661931261,61717591.829395764,62180473.768116221,62646827.321377113,63116678.526287444,63590053.615234606,64066979.017348856,64547481.359978989,65031587.470178828,65519324.376205184,66010719.309026718,66505799.703844443,67004593.201623268,67507127.650635436,68013431.108015224]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D30+1","v":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,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D71+D100+D128+D157+D186+D215+D244+D273+D301","v":462520585.66285998},465989490.05533147,469484411.23074633,473005544.31497711,476553085.89733946,480127234.04156965,483728188.29688144,487356149.70910805,491011320.83192641,494693905.73816586,498404110.03120226,502142140.85643619,505908206.91285956,509702518.46470618,513525287.35319144,517376727.00834042,521257052.46090299,525166480.35435992,529105228.95701766,533073518.17419535,537071569.56050169,541099606.33220565,545157853.3796972,549246537.28004479,553365886.3096453]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D72+D101+D129+D158+D187+D216+D245+D274+D302","v":462520585.66285998},465989490.05533147,469484411.23074633,473005544.31497711,476553085.89733946,480127234.04156965,447215299.37979436,414056525.20805562,380649060.23002893,346991039.26466703,349593472.05915207,352215423.09959573,354857038.77284276,357518466.56363916,360199855.06286645,362901353.97583795,365623114.13065672,368365287.48663676,371128027.14278656,373911487.34635741,376715823.50145525,379541192.17771614,382387751.11904901,385255659.25244188,388145076.69683528]
[]
[]
[null,null,"Total"]
[null,null,"Total Energy Consumption (aMW)",2010,{"$f":"D36+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C31","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D31/Constants!$D$13/Constants!$D$14","v":52.799153614481732},{"$f":"E31/Constants!$D$13/Constants!$D$14","v":53.195147266590354},{"$f":"F31/Constants!$D$13/Constants!$D$14","v":53.594110871089761},{"$f":"G31/Constants!$D$13/Constants!$D$14","v":53.996066702622961},{"$f":"H31/Constants!$D$13/Constants!$D$14","v":54.401037202892631},{"$f":"I31/Constants!$D$13/Constants!$D$14","v":54.80904498191434},{"$f":"J31/Constants!$D$13/Constants!$D$14","v":55.220112819278704},{"$f":"K31/Constants!$D$13/Constants!$D$14","v":55.63426366542329},{"$f":"L31/Constants!$D$13/Constants!$D$14","v":56.051520642913978},{"$f":"M31/Constants!$D$13/Constants!$D$14","v":56.471907047735826},{"$f":"N31/Constants!$D$13/Constants!$D$14","v":56.895446350593865},{"$f":"O31/Constants!$D$13/Constants!$D$14","v":57.32216219822331},{"$f":"P31/Constants!$D$13/Constants!$D$14","v":57.752078414709999},{"$f":"Q31/Constants!$D$13/Constants!$D$14","v":58.18521900282034},{"$f":"R31/Constants!$D$13/Constants!$D$14","v":58.621608145341483},{"$f":"S31/Constants!$D$13/Constants!$D$14","v":59.061270206431551},{"$f":"T31/Constants!$D$13/Constants!$D$14","v":59.504229732979795},{"$f":"U31/Constants!$D$13/Constants!$D$14","v":59.950511455977164},{"$f":"V31/Constants!$D$13/Constants!$D$14","v":60.400140291896989},{"$f":"W31/Constants!$D$13/Constants!$D$14","v":60.853141344086225},{"$f":"X31/Constants!$D$13/Constants!$D$14","v":61.309539904166861},{"$f":"Y31/Constants!$D$13/Constants!$D$14","v":61.769361453448141},{"$f":"Z31/Constants!$D$13/Constants!$D$14","v":62.232631664348993},{"$f":"AA31/Constants!$D$13/Constants!$D$14","v":62.699376401831593},{"$f":"AB31/Constants!$D$13/Constants!$D$14","v":63.169621724845349}]
[null,null,{"$f":"C32","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D32/Constants!$D$13/Constants!$D$14","v":52.799153614481732},{"$f":"E32/Constants!$D$13/Constants!$D$14","v":53.195147266590354},{"$f":"F32/Constants!$D$13/Constants!$D$14","v":53.594110871089761},{"$f":"G32/Constants!$D$13/Constants!$D$14","v":53.996066702622961},{"$f":"H32/Constants!$D$13/Constants!$D$14","v":54.401037202892631},{"$f":"I32/Constants!$D$13/Constants!$D$14","v":54.80904498191434},{"$f":"J32/Constants!$D$13/Constants!$D$14","v":51.051974815045014},{"$f":"K32/Constants!$D$13/Constants!$D$14","v":47.266726621924157},{"$f":"L32/Constants!$D$13/Constants!$D$14","v":43.453089067354902},{"$f":"M32/Constants!$D$13/Constants!$D$14","v":39.610849231126373},{"$f":"N32/Constants!$D$13/Constants!$D$14","v":39.907930600359826},{"$f":"O32/Constants!$D$13/Constants!$D$14","v":40.207240079862522},{"$f":"P32/Constants!$D$13/Constants!$D$14","v":40.508794380461502},{"$f":"Q32/Constants!$D$13/Constants!$D$14","v":40.812610338314975},{"$f":"R32/Constants!$D$13/Constants!$D$14","v":41.118704915852334},{"$f":"S32/Constants!$D$13/Constants!$D$14","v":41.427095202721226},{"$f":"T32/Constants!$D$13/Constants!$D$14","v":41.737798416741633},{"$f":"U32/Constants!$D$13/Constants!$D$14","v":42.050831904867209},{"$f":"V32/Constants!$D$13/Constants!$D$14","v":42.366213144153711},{"$f":"W32/Constants!$D$13/Constants!$D$14","v":42.683959742734864},{"$f":"X32/Constants!$D$13/Constants!$D$14","v":43.004089440805394},{"$f":"Y32/Constants!$D$13/Constants!$D$14","v":43.326620111611426},{"$f":"Z32/Constants!$D$13/Constants!$D$14","v":43.651569762448517},{"$f":"AA32/Constants!$D$13/Constants!$D$14","v":43.978956535666882},{"$f":"AB32/Constants!$D$13/Constants!$D$14","v":44.308798709684396}]
[]
[null,null,"Savings (aMW)",2010,{"$f":"D40+1","v":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,"Incremental Savings*",{"$f":"(D27-D28)/Constants!$D$14/Constants!$D$13","v":0},{"$f":"(E27-E28)/Constants!$D$14/Constants!$D$13","v":0},{"$f":"(F27-F28)/Constants!$D$14/Constants!$D$13","v":0},{"$f":"(G27-G28)/Constants!$D$14/Constants!$D$13","v":0},{"$f":"(H27-H28)/Constants!$D$14/Constants!$D$13","v":0},{"$f":"(I27-I28)/Constants!$D$14/Constants!$D$13","v":0},{"$f":"(J27-J28)/Constants!$D$14/Constants!$D$13","v":2.8692121248542191},{"$f":"(K27-K28)/Constants!$D$14/Constants!$D$13","v":2.8907312157906224},{"$f":"(L27-L28)/Constants!$D$14/Constants!$D$13","v":2.9124116999090526},{"$f":"(M27-M28)/Constants!$D$14/Constants!$D$13","v":2.9342547876583693},{"$f":"(N27-N28)/Constants!$D$14/Constants!$D$13","v":2.9562616985658123},{"$f":"(O27-O28)/Constants!$D$14/Constants!$D$13","v":2.9784336613050533},{"$f":"(P27-P28)/Constants!$D$14/Constants!$D$13","v":3.0007719137648419},{"$f":"(Q27-Q28)/Constants!$D$14/Constants!$D$13","v":3.0232777031180809},{"$f":"(R27-R28)/Constants!$D$14/Constants!$D$13","v":3.0459522858914676},{"$f":"(S27-S28)/Constants!$D$14/Constants!$D$13","v":3.0687969280356504},{"$f":"(T27-T28)/Constants!$D$14/Constants!$D$13","v":3.09181290499592},{"$f":"(U27-U28)/Constants!$D$14/Constants!$D$13","v":3.1150015017833885},{"$f":"(V27-V28)/Constants!$D$14/Constants!$D$13","v":3.1383640130467643},{"$f":"(W27-W28)/Constants!$D$14/Constants!$D$13","v":3.1619017431446128},{"$f":"(X27-X28)/Constants!$D$14/Constants!$D$13","v":3.1856160062181997},{"$f":"(Y27-Y28)/Constants!$D$14/Constants!$D$13","v":3.2095081262648359},{"$f":"(Z27-Z28)/Constants!$D$14/Constants!$D$13","v":3.2335794372118216},{"$f":"(AA27-AA28)/Constants!$D$14/Constants!$D$13","v":3.2578312829909124},{"$f":"(AB27-AB28)/Constants!$D$14/Constants!$D$13","v":3.2822650176133434}]
[null,null,"Cumulative Savings",{"$f":"D37-D38","v":0},0,0,0,0,{"$f":"H42+I41","v":0},{"$f":"I42+J41","v":2.8692121248542191},5.7599433406448419,8.6723550405538941,11.606609828212264,14.562871526778077,17.541305188083129,20.542077101847973,23.565354804966052,26.611307090857519,29.680104018893168,32.771916923889087,35.886918425672476,39.025282438719238,42.187184181863849,45.372800188082046,48.582308314346882,51.815887751558705,55.073719034549619,58.35598405216296]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",null,{"$f":"E42+D43","v":0},0,0,0,{"$f":"I42+H43","v":0},{"$f":"J42+I43","v":2.8692121248542191},{"$f":"K42+J43","v":8.6291554654990605},17.301510506052956,28.90812033426522,43.470991861043295,61.012297049126424,81.554374150974397,105.11972895594045,131.73103604679795,161.41114006569111,194.18305698958019,230.06997541525266,269.09525785397187,311.28244203583574,356.65524222391781,405.23755053826471,457.05343828982342,512.127157324373,570.48314137653597]
[null,null,"Check",null,{"$f":"E42-D42-E41","v":0},0,0,0,{"$f":"I42-H42-I41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"* These savings only account for new shipments as EPS are shipped with new products and not with replacements"]
[]
[]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"B 2.5 W - AC-DC, Basic Voltage 2.5 W Rep. Unit"}]
[]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D51+1","v":2011},{"$f":"E51+1","v":2012},{"$f":"F51+1","v":2013},{"$f":"G51+1","v":2014},{"$f":"H51+1","v":2015},{"$f":"I51+1","v":2016},{"$f":"J51+1","v":2017},{"$f":"K51+1","v":2018},{"$f":"L51+1","v":2019},{"$f":"M51+1","v":2020},{"$f":"N51+1","v":2021},{"$f":"O51+1","v":2022},{"$f":"P51+1","v":2023},{"$f":"Q51+1","v":2024},{"$f":"R51+1","v":2025},{"$f":"S51+1","v":2026},{"$f":"T51+1","v":2027},{"$f":"U51+1","v":2028},{"$f":"V51+1","v":2029},{"$f":"W51+1","v":2030},{"$f":"X51+1","v":2031},{"$f":"Y51+1","v":2032},{"$f":"Z51+1","v":2033},{"$f":"AA51+1","v":2034}]
[null,null,"6P Shipment UEC",{"$f":"D53","v":3.0563560663361335},3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335,3.0563560663361335]
[null,null,{"$f":"$C$13","v":"Market UEC (Market Share Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C41,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C41,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335}]
[null,null,{"$f":"$C$14","v":"Market UEC (Market Share Weighted Average) - POST-Case UEC"},{"$f":"OFFSET(UEC!$C42,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C42,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C42,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C42,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C42,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C42,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C42,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C42,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271}]
[null,null,{"$f":"$C$15","v":"Installed UEC (Installed Base Weighted by Vintage)  - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C47,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361331},{"$f":"OFFSET(UEC!$C47,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C47,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361331},{"$f":"OFFSET(UEC!$C47,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":3.056356066336134},{"$f":"OFFSET(UEC!$C47,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C47,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":3.056356066336134},{"$f":"OFFSET(UEC!$C47,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361331},{"$f":"OFFSET(UEC!$C47,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":3.056356066336134},{"$f":"OFFSET(UEC!$C47,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":3.056356066336134},{"$f":"OFFSET(UEC!$C47,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C47,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C47,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361331},{"$f":"OFFSET(UEC!$C47,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361331},{"$f":"OFFSET(UEC!$C47,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C47,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361331},{"$f":"OFFSET(UEC!$C47,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C47,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C47,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":3.056356066336134},{"$f":"OFFSET(UEC!$C47,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":3.056356066336134},{"$f":"OFFSET(UEC!$C47,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":3.056356066336134},{"$f":"OFFSET(UEC!$C47,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C47,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":3.056356066336134},{"$f":"OFFSET(UEC!$C47,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C47,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361331},{"$f":"OFFSET(UEC!$C47,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335}]
[null,null,{"$f":"$C$16","v":"Installed UEC (Installed Base Weighted by Vintage)  - POST-Case UEC"},{"$f":"OFFSET(UEC!$C48,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361331},{"$f":"OFFSET(UEC!$C48,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C48,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361331},{"$f":"OFFSET(UEC!$C48,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":3.056356066336134},{"$f":"OFFSET(UEC!$C48,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":3.0563560663361335},{"$f":"OFFSET(UEC!$C48,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":3.056356066336134},{"$f":"OFFSET(UEC!$C48,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":2.7239539218091746},{"$f":"OFFSET(UEC!$C48,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":2.3940262349337815},{"$f":"OFFSET(UEC!$C48,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":2.0665545854296692},{"$f":"OFFSET(UEC!$C48,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402274},{"$f":"OFFSET(UEC!$C48,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C48,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402269},{"$f":"OFFSET(UEC!$C48,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C48,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C48,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402269},{"$f":"OFFSET(UEC!$C48,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402269},{"$f":"OFFSET(UEC!$C48,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402269},{"$f":"OFFSET(UEC!$C48,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C48,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402269},{"$f":"OFFSET(UEC!$C48,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C48,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402269},{"$f":"OFFSET(UEC!$C48,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C48,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271},{"$f":"OFFSET(UEC!$C48,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402267},{"$f":"OFFSET(UEC!$C48,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":1.7415206901402271}]
[]
[null,null,"Stock and Shipments",2010,{"$f":"D58+1","v":2011},{"$f":"E58+1","v":2012},{"$f":"F58+1","v":2013},{"$f":"G58+1","v":2014},{"$f":"H58+1","v":2015},{"$f":"I58+1","v":2016},{"$f":"J58+1","v":2017},{"$f":"K58+1","v":2018},{"$f":"L58+1","v":2019},{"$f":"M58+1","v":2020},{"$f":"N58+1","v":2021},{"$f":"O58+1","v":2022},{"$f":"P58+1","v":2023},{"$f":"Q58+1","v":2024},{"$f":"R58+1","v":2025},{"$f":"S58+1","v":2026},{"$f":"T58+1","v":2027},{"$f":"U58+1","v":2028},{"$f":"V58+1","v":2029},{"$f":"W58+1","v":2030},{"$f":"X58+1","v":2031},{"$f":"Y58+1","v":2032},{"$f":"Z58+1","v":2033},{"$f":"AA58+1","v":2034}]
[null,null,"6P Shipments (Units)",{"$f":"D62","v":2389142.1775000002},2407060.7438312504,2425113.699409985,2443302.0521555603,2461626.8175467267,2480089.018678328,2498689.6863184157,2517429.8589658039,2536310.5829080474,2555332.9122798578,2574497.9091219571,2593806.6434403723,2613260.1932661748,2632859.6447156719,2652606.0920510399,2672500.6377414223,2692544.3925244831,2712738.4754684176,2733084.0140344305,2753582.1441396894,2774234.0102207367,2795040.7652973928,2816003.5710371234,2837123.597819902,2858402.0248035514]
[null,null,"Replacement Shipments (Units)",{"$f":"'Stock Model'!AH101","v":0},{"$f":"'Stock Model'!AI101","v":0},{"$f":"'Stock Model'!AJ101","v":0},{"$f":"'Stock Model'!AK101","v":0},{"$f":"'Stock Model'!AL101","v":0},{"$f":"'Stock Model'!AM101","v":0},{"$f":"'Stock Model'!AN101","v":0},{"$f":"'Stock Model'!AO101","v":0},{"$f":"'Stock Model'!AP101","v":0},{"$f":"'Stock Model'!AQ101","v":0},{"$f":"'Stock Model'!AR101","v":0},{"$f":"'Stock Model'!AS101","v":0},{"$f":"'Stock Model'!AT101","v":0},{"$f":"'Stock Model'!AU101","v":0},{"$f":"'Stock Model'!AV101","v":0},{"$f":"'Stock Model'!AW101","v":0},{"$f":"'Stock Model'!AX101","v":0},{"$f":"'Stock Model'!AY101","v":0},{"$f":"'Stock Model'!AZ101","v":0},{"$f":"'Stock Model'!BA101","v":0},{"$f":"'Stock Model'!BB101","v":0},{"$f":"'Stock Model'!BC101","v":0},{"$f":"'Stock Model'!BD101","v":0},{"$f":"'Stock Model'!BE101","v":0},{"$f":"'Stock Model'!BF101","v":0}]
[null,null,"Net New Shipments (Units)",{"$f":"'Stock Model'!AH102","v":2389142.1775000002},{"$f":"'Stock Model'!AI102","v":2407060.7438312504},{"$f":"'Stock Model'!AJ102","v":2425113.699409985},{"$f":"'Stock Model'!AK102","v":2443302.0521555603},{"$f":"'Stock Model'!AL102","v":2461626.8175467267},{"$f":"'Stock Model'!AM102","v":2480089.018678328},{"$f":"'Stock Model'!AN102","v":2498689.6863184157},{"$f":"'Stock Model'!AO102","v":2517429.8589658039},{"$f":"'Stock Model'!AP102","v":2536310.5829080474},{"$f":"'Stock Model'!AQ102","v":2555332.9122798578},{"$f":"'Stock Model'!AR102","v":2574497.9091219571},{"$f":"'Stock Model'!AS102","v":2593806.6434403723},{"$f":"'Stock Model'!AT102","v":2613260.1932661748},{"$f":"'Stock Model'!AU102","v":2632859.6447156719},{"$f":"'Stock Model'!AV102","v":2652606.0920510399},{"$f":"'Stock Model'!AW102","v":2672500.6377414223},{"$f":"'Stock Model'!AX102","v":2692544.3925244831},{"$f":"'Stock Model'!AY102","v":2712738.4754684176},{"$f":"'Stock Model'!AZ102","v":2733084.0140344305},{"$f":"'Stock Model'!BA102","v":2753582.1441396894},{"$f":"'Stock Model'!BB102","v":2774234.0102207367},{"$f":"'Stock Model'!BC102","v":2795040.7652973928},{"$f":"'Stock Model'!BD102","v":2816003.5710371234},{"$f":"'Stock Model'!BE102","v":2837123.597819902},{"$f":"'Stock Model'!BF102","v":2858402.0248035514}]
[null,null,"Total Model Shipments (Units)",{"$f":"'Stock Model'!AH103","v":2389142.1775000002},{"$f":"'Stock Model'!AI103","v":2407060.7438312504},{"$f":"'Stock Model'!AJ103","v":2425113.699409985},{"$f":"'Stock Model'!AK103","v":2443302.0521555603},{"$f":"'Stock Model'!AL103","v":2461626.8175467267},{"$f":"'Stock Model'!AM103","v":2480089.018678328},{"$f":"'Stock Model'!AN103","v":2498689.6863184157},{"$f":"'Stock Model'!AO103","v":2517429.8589658039},{"$f":"'Stock Model'!AP103","v":2536310.5829080474},{"$f":"'Stock Model'!AQ103","v":2555332.9122798578},{"$f":"'Stock Model'!AR103","v":2574497.9091219571},{"$f":"'Stock Model'!AS103","v":2593806.6434403723},{"$f":"'Stock Model'!AT103","v":2613260.1932661748},{"$f":"'Stock Model'!AU103","v":2632859.6447156719},{"$f":"'Stock Model'!AV103","v":2652606.0920510399},{"$f":"'Stock Model'!AW103","v":2672500.6377414223},{"$f":"'Stock Model'!AX103","v":2692544.3925244831},{"$f":"'Stock Model'!AY103","v":2712738.4754684176},{"$f":"'Stock Model'!AZ103","v":2733084.0140344305},{"$f":"'Stock Model'!BA103","v":2753582.1441396894},{"$f":"'Stock Model'!BB103","v":2774234.0102207367},{"$f":"'Stock Model'!BC103","v":2795040.7652973928},{"$f":"'Stock Model'!BD103","v":2816003.5710371234},{"$f":"'Stock Model'!BE103","v":2837123.597819902},{"$f":"'Stock Model'!BF103","v":2858402.0248035514}]
[null,null,"Model Installed Stock (Units)",{"$f":"'Stock Model'!AH104","v":14070708.580054775},{"$f":"'Stock Model'!AI104","v":14176238.894405188},{"$f":"'Stock Model'!AJ104","v":14282560.686113227},{"$f":"'Stock Model'!AK104","v":14389679.89125908},{"$f":"'Stock Model'!AL104","v":14497602.490443524},{"$f":"'Stock Model'!AM104","v":14606334.509121852},{"$f":"'Stock Model'!AN104","v":14715882.017940266},{"$f":"'Stock Model'!AO104","v":14826251.13307482},{"$f":"'Stock Model'!AP104","v":14937448.016572883},{"$f":"'Stock Model'!AQ104","v":15049478.876697179},{"$f":"'Stock Model'!AR104","v":15162349.968272408},{"$f":"'Stock Model'!AS104","v":15276067.593034454},{"$f":"'Stock Model'!AT104","v":15390638.099982213},{"$f":"'Stock Model'!AU104","v":15506067.885732083},{"$f":"'Stock Model'!AV104","v":15622363.394875074},{"$f":"'Stock Model'!AW104","v":15739531.120336639},{"$f":"'Stock Model'!AX104","v":15857577.603739165},{"$f":"'Stock Model'!AY104","v":15976509.435767209},{"$f":"'Stock Model'!AZ104","v":16096333.256535467},{"$f":"'Stock Model'!BA104","v":16217055.755959481},{"$f":"'Stock Model'!BB104","v":16338683.674129177},{"$f":"'Stock Model'!BC104","v":16461223.801685149},{"$f":"'Stock Model'!BD104","v":16584682.980197789},{"$f":"'Stock Model'!BE104","v":16709068.102549274},{"$f":"'Stock Model'!BF104","v":16834386.113318395}]
[]
[null,null,"First Year Energy Consumption (kWh)",2010,{"$f":"D65+1","v":2011},{"$f":"E65+1","v":2012},{"$f":"F65+1","v":2013},{"$f":"G65+1","v":2014},{"$f":"H65+1","v":2015},{"$f":"I65+1","v":2016},{"$f":"J65+1","v":2017},{"$f":"K65+1","v":2018},{"$f":"L65+1","v":2019},{"$f":"M65+1","v":2020},{"$f":"N65+1","v":2021},{"$f":"O65+1","v":2022},{"$f":"P65+1","v":2023},{"$f":"Q65+1","v":2024},{"$f":"R65+1","v":2025},{"$f":"S65+1","v":2026},{"$f":"T65+1","v":2027},{"$f":"U65+1","v":2028},{"$f":"V65+1","v":2029},{"$f":"W65+1","v":2030},{"$f":"X65+1","v":2031},{"$f":"Y65+1","v":2032},{"$f":"Z65+1","v":2033},{"$f":"AA65+1","v":2034}]
[null,null,"6P Shipments * 6P UEC",{"$f":"D52*D59","v":7302069.187541645},7356834.7064482076,7412010.9667465705,7467601.0489971712,7523608.0568646491,7580035.1172911366,7636885.3806708204,7694162.0210258514,7751868.2361835456,7810007.2479549227,7868582.302314586,7927596.669581946,7987053.6446038103,8046956.5469383411,8107308.7210403802,8168113.5364481816,8229374.3879715437,8291094.6958813332,8353277.9061004417,8415927.4903961979,8479046.9465741683,8542639.7986734752,8606709.5971635282,8671259.9191422537,8736294.3685358223]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D53*D62","v":7302069.187541645},7356834.7064482076,7412010.9667465705,7467601.0489971712,7523608.0568646491,7580035.1172911366,7636885.3806708204,7694162.0210258514,7751868.2361835456,7810007.2479549227,7868582.302314586,7927596.669581946,7987053.6446038103,8046956.5469383411,8107308.7210403802,8168113.5364481816,8229374.3879715437,8291094.6958813332,8353277.9061004417,8415927.4903961979,8479046.9465741683,8542639.7986734752,8606709.5971635282,8671259.9191422537,8736294.3685358223]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D54*D62","v":7302069.187541645},7356834.7064482076,7412010.9667465705,7467601.0489971712,7523608.0568646491,7580035.1172911366,4351519.786963515,4384156.1853657411,4417037.356755984,4450165.1369316541,4483541.3754586428,4517167.9357745834,4551046.6952928919,4585179.5455075903,4619568.3920988981,4654215.1550396392,4689121.7687024362,4724290.1819677064,4759722.3583324635,4795420.2760199578,4831385.9280901076,4867621.3225507839,4904128.4824699154,4940909.4460884398,4977966.2669341033]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D70+1","v":2011},{"$f":"E70+1","v":2012},{"$f":"F70+1","v":2013},{"$f":"G70+1","v":2014},{"$f":"H70+1","v":2015},{"$f":"I70+1","v":2016},{"$f":"J70+1","v":2017},{"$f":"K70+1","v":2018},{"$f":"L70+1","v":2019},{"$f":"M70+1","v":2020},{"$f":"N70+1","v":2021},{"$f":"O70+1","v":2022},{"$f":"P70+1","v":2023},{"$f":"Q70+1","v":2024},{"$f":"R70+1","v":2025},{"$f":"S70+1","v":2026},{"$f":"T70+1","v":2027},{"$f":"U70+1","v":2028},{"$f":"V70+1","v":2029},{"$f":"W70+1","v":2030},{"$f":"X70+1","v":2031},{"$f":"Y70+1","v":2032},{"$f":"Z70+1","v":2033},{"$f":"AA70+1","v":2034}]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D55*D63","v":43005095.526298292},43327633.742745541,43652590.995816126,43979985.428284772,44309835.318996899,44642159.083889388,44976975.277018547,45314302.591596209,45654159.861033186,45996566.05999092,46341540.305440858,46689101.857731663,47039270.121664658,47392064.647577152,47747505.132433981,48105611.420927249,48466403.506584205,48829901.532883592,49196125.794380233,49565096.737838082,49936834.963371858,50311361.225597166,50688696.434789136,51068861.658050053,51451878.12048544]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D56*D63","v":43005095.526298292},43327633.742745541,43652590.995816126,43979985.428284772,44309835.318996899,44642159.083889388,40085384.535649501,35494434.178297825,30869051.693266008,26208978.839596447,26405546.180893417,26603587.777250119,26803114.685579497,27004138.045721348,27206669.081064258,27410719.099172242,27616299.492416035,27823421.738609161,28032097.401648734,28242338.132161099,28454155.668152303,28667561.835663453,28882568.549430933,29099187.813551661,29317431.722153306]
[]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"B 18 W - AC-DC, Basic Voltage 18 W Rep. Unit"}]
[]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D80+1","v":2011},{"$f":"E80+1","v":2012},{"$f":"F80+1","v":2013},{"$f":"G80+1","v":2014},{"$f":"H80+1","v":2015},{"$f":"I80+1","v":2016},{"$f":"J80+1","v":2017},{"$f":"K80+1","v":2018},{"$f":"L80+1","v":2019},{"$f":"M80+1","v":2020},{"$f":"N80+1","v":2021},{"$f":"O80+1","v":2022},{"$f":"P80+1","v":2023},{"$f":"Q80+1","v":2024},{"$f":"R80+1","v":2025},{"$f":"S80+1","v":2026},{"$f":"T80+1","v":2027},{"$f":"U80+1","v":2028},{"$f":"V80+1","v":2029},{"$f":"W80+1","v":2030},{"$f":"X80+1","v":2031},{"$f":"Y80+1","v":2032},{"$f":"Z80+1","v":2033},{"$f":"AA80+1","v":2034}]
[null,null,"6P Shipment UEC",{"$f":"D82","v":10.168348593522609},10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609,10.168348593522609]
[null,null,{"$f":"$C$13","v":"Market UEC (Market Share Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C54,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C54,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609}]
[null,null,{"$f":"$C$14","v":"Market UEC (Market Share Weighted Average) - POST-Case UEC"},{"$f":"OFFSET(UEC!$C55,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C55,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C55,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C55,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C55,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C55,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C55,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C55,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445}]
[null,null,{"$f":"$C$15","v":"Installed UEC (Installed Base Weighted by Vintage)  - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C60,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":10.168348593522607},{"$f":"OFFSET(UEC!$C60,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":10.168348593522611},{"$f":"OFFSET(UEC!$C60,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":10.168348593522611},{"$f":"OFFSET(UEC!$C60,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":10.168348593522611},{"$f":"OFFSET(UEC!$C60,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":10.168348593522607},{"$f":"OFFSET(UEC!$C60,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":10.168348593522605},{"$f":"OFFSET(UEC!$C60,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":10.168348593522607},{"$f":"OFFSET(UEC!$C60,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":10.168348593522611},{"$f":"OFFSET(UEC!$C60,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":10.168348593522611},{"$f":"OFFSET(UEC!$C60,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":10.168348593522611},{"$f":"OFFSET(UEC!$C60,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":10.168348593522611},{"$f":"OFFSET(UEC!$C60,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C60,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609}]
[null,null,{"$f":"$C$16","v":"Installed UEC (Installed Base Weighted by Vintage)  - POST-Case UEC"},{"$f":"OFFSET(UEC!$C61,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C61,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C61,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":10.168348593522607},{"$f":"OFFSET(UEC!$C61,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C61,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":10.168348593522609},{"$f":"OFFSET(UEC!$C61,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":10.168348593522611},{"$f":"OFFSET(UEC!$C61,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":9.3458195663656429},{"$f":"OFFSET(UEC!$C61,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":8.5294135840758507},{"$f":"OFFSET(UEC!$C61,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":7.7190850656740713},{"$f":"OFFSET(UEC!$C61,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C61,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936436},{"$f":"OFFSET(UEC!$C61,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936436},{"$f":"OFFSET(UEC!$C61,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936436},{"$f":"OFFSET(UEC!$C61,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936454},{"$f":"OFFSET(UEC!$C61,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936436},{"$f":"OFFSET(UEC!$C61,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936427},{"$f":"OFFSET(UEC!$C61,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936436},{"$f":"OFFSET(UEC!$C61,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C61,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936454},{"$f":"OFFSET(UEC!$C61,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C61,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936436},{"$f":"OFFSET(UEC!$C61,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936454},{"$f":"OFFSET(UEC!$C61,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936454},{"$f":"OFFSET(UEC!$C61,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445},{"$f":"OFFSET(UEC!$C61,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":6.9147887694936445}]
[]
[null,null,"Stock and Shipments",2010,{"$f":"D87+1","v":2011},{"$f":"E87+1","v":2012},{"$f":"F87+1","v":2013},{"$f":"G87+1","v":2014},{"$f":"H87+1","v":2015},{"$f":"I87+1","v":2016},{"$f":"J87+1","v":2017},{"$f":"K87+1","v":2018},{"$f":"L87+1","v":2019},{"$f":"M87+1","v":2020},{"$f":"N87+1","v":2021},{"$f":"O87+1","v":2022},{"$f":"P87+1","v":2023},{"$f":"Q87+1","v":2024},{"$f":"R87+1","v":2025},{"$f":"S87+1","v":2026},{"$f":"T87+1","v":2027},{"$f":"U87+1","v":2028},{"$f":"V87+1","v":2029},{"$f":"W87+1","v":2030},{"$f":"X87+1","v":2031},{"$f":"Y87+1","v":2032},{"$f":"Z87+1","v":2033},{"$f":"AA87+1","v":2034}]
[null,null,"6P Shipments (Units)",{"$f":"D91","v":2766889.3512000004},2787641.0213340009,2808548.3289940059,2829612.4414614611,2850834.5347724222,2872215.7937832158,2893757.4122365904,2915460.592828365,2937326.5472745774,2959356.4963791375,2981551.6701019811,3003913.3076277464,3026442.6574349543,3049140.9773657173,3072009.5346959606,3095049.6062061801,3118262.4782527266,3141649.4468396227,3165211.8176909196,3188950.9063236024,3212868.0381210293,3236964.5484069381,3261241.7825199901,3285701.0958888899,3310343.854108057]
[null,null,"Replacement Shipments (Units)",{"$f":"'Stock Model'!AH174","v":0},{"$f":"'Stock Model'!AI174","v":0},{"$f":"'Stock Model'!AJ174","v":0},{"$f":"'Stock Model'!AK174","v":0},{"$f":"'Stock Model'!AL174","v":0},{"$f":"'Stock Model'!AM174","v":0},{"$f":"'Stock Model'!AN174","v":0},{"$f":"'Stock Model'!AO174","v":0},{"$f":"'Stock Model'!AP174","v":0},{"$f":"'Stock Model'!AQ174","v":0},{"$f":"'Stock Model'!AR174","v":0},{"$f":"'Stock Model'!AS174","v":0},{"$f":"'Stock Model'!AT174","v":0},{"$f":"'Stock Model'!AU174","v":0},{"$f":"'Stock Model'!AV174","v":0},{"$f":"'Stock Model'!AW174","v":0},{"$f":"'Stock Model'!AX174","v":0},{"$f":"'Stock Model'!AY174","v":0},{"$f":"'Stock Model'!AZ174","v":0},{"$f":"'Stock Model'!BA174","v":0},{"$f":"'Stock Model'!BB174","v":0},{"$f":"'Stock Model'!BC174","v":0},{"$f":"'Stock Model'!BD174","v":0},{"$f":"'Stock Model'!BE174","v":0},{"$f":"'Stock Model'!BF174","v":0}]
[null,null,"Net New Shipments (Units)",{"$f":"'Stock Model'!AH175","v":2766889.3512000004},{"$f":"'Stock Model'!AI175","v":2787641.0213340009},{"$f":"'Stock Model'!AJ175","v":2808548.3289940059},{"$f":"'Stock Model'!AK175","v":2829612.4414614611},{"$f":"'Stock Model'!AL175","v":2850834.5347724222},{"$f":"'Stock Model'!AM175","v":2872215.7937832158},{"$f":"'Stock Model'!AN175","v":2893757.4122365904},{"$f":"'Stock Model'!AO175","v":2915460.592828365},{"$f":"'Stock Model'!AP175","v":2937326.5472745774},{"$f":"'Stock Model'!AQ175","v":2959356.4963791375},{"$f":"'Stock Model'!AR175","v":2981551.6701019811},{"$f":"'Stock Model'!AS175","v":3003913.3076277464},{"$f":"'Stock Model'!AT175","v":3026442.6574349543},{"$f":"'Stock Model'!AU175","v":3049140.9773657173},{"$f":"'Stock Model'!AV175","v":3072009.5346959606},{"$f":"'Stock Model'!AW175","v":3095049.6062061801},{"$f":"'Stock Model'!AX175","v":3118262.4782527266},{"$f":"'Stock Model'!AY175","v":3141649.4468396227},{"$f":"'Stock Model'!AZ175","v":3165211.8176909196},{"$f":"'Stock Model'!BA175","v":3188950.9063236024},{"$f":"'Stock Model'!BB175","v":3212868.0381210293},{"$f":"'Stock Model'!BC175","v":3236964.5484069381},{"$f":"'Stock Model'!BD175","v":3261241.7825199901},{"$f":"'Stock Model'!BE175","v":3285701.0958888899},{"$f":"'Stock Model'!BF175","v":3310343.854108057}]
[null,null,"Total Model Shipments (Units)",{"$f":"'Stock Model'!AH176","v":2766889.3512000004},{"$f":"'Stock Model'!AI176","v":2787641.0213340009},{"$f":"'Stock Model'!AJ176","v":2808548.3289940059},{"$f":"'Stock Model'!AK176","v":2829612.4414614611},{"$f":"'Stock Model'!AL176","v":2850834.5347724222},{"$f":"'Stock Model'!AM176","v":2872215.7937832158},{"$f":"'Stock Model'!AN176","v":2893757.4122365904},{"$f":"'Stock Model'!AO176","v":2915460.592828365},{"$f":"'Stock Model'!AP176","v":2937326.5472745774},{"$f":"'Stock Model'!AQ176","v":2959356.4963791375},{"$f":"'Stock Model'!AR176","v":2981551.6701019811},{"$f":"'Stock Model'!AS176","v":3003913.3076277464},{"$f":"'Stock Model'!AT176","v":3026442.6574349543},{"$f":"'Stock Model'!AU176","v":3049140.9773657173},{"$f":"'Stock Model'!AV176","v":3072009.5346959606},{"$f":"'Stock Model'!AW176","v":3095049.6062061801},{"$f":"'Stock Model'!AX176","v":3118262.4782527266},{"$f":"'Stock Model'!AY176","v":3141649.4468396227},{"$f":"'Stock Model'!AZ176","v":3165211.8176909196},{"$f":"'Stock Model'!BA176","v":3188950.9063236024},{"$f":"'Stock Model'!BB176","v":3212868.0381210293},{"$f":"'Stock Model'!BC176","v":3236964.5484069381},{"$f":"'Stock Model'!BD176","v":3261241.7825199901},{"$f":"'Stock Model'!BE176","v":3285701.0958888899},{"$f":"'Stock Model'!BF176","v":3310343.854108057}]
[null,null,"Model Installed Stock (Units)",{"$f":"'Stock Model'!AH177","v":16295427.748352174},{"$f":"'Stock Model'!AI177","v":16417643.456464816},{"$f":"'Stock Model'!AJ177","v":16540775.782388303},{"$f":"'Stock Model'!AK177","v":16664831.600756217},{"$f":"'Stock Model'!AL177","v":16789817.83776189},{"$f":"'Stock Model'!AM177","v":16915741.471545108},{"$f":"'Stock Model'!AN177","v":17042609.532581698},{"$f":"'Stock Model'!AO177","v":17170429.104076058},{"$f":"'Stock Model'!AP177","v":17299207.32235663},{"$f":"'Stock Model'!AQ177","v":17428951.377274308},{"$f":"'Stock Model'!AR177","v":17559668.512603868},{"$f":"'Stock Model'!AS177","v":17691366.026448395},{"$f":"'Stock Model'!AT177","v":17824051.271646764},{"$f":"'Stock Model'!AU177","v":17957731.656184115},{"$f":"'Stock Model'!AV177","v":18092414.643605497},{"$f":"'Stock Model'!AW177","v":18228107.753432538},{"$f":"'Stock Model'!AX177","v":18364818.561583284},{"$f":"'Stock Model'!AY177","v":18502554.700795162},{"$f":"'Stock Model'!AZ177","v":18641323.861051127},{"$f":"'Stock Model'!BA177","v":18781133.790009014},{"$f":"'Stock Model'!BB177","v":18921992.29343408},{"$f":"'Stock Model'!BC177","v":19063907.235634841},{"$f":"'Stock Model'!BD177","v":19206886.539902102},{"$f":"'Stock Model'!BE177","v":19350938.188951369},{"$f":"'Stock Model'!BF177","v":19496070.225368507}]
[]
[null,null,"First Year Energy Consumption (kWh)",2010,{"$f":"D94+1","v":2011},{"$f":"E94+1","v":2012},{"$f":"F94+1","v":2013},{"$f":"G94+1","v":2014},{"$f":"H94+1","v":2015},{"$f":"I94+1","v":2016},{"$f":"J94+1","v":2017},{"$f":"K94+1","v":2018},{"$f":"L94+1","v":2019},{"$f":"M94+1","v":2020},{"$f":"N94+1","v":2021},{"$f":"O94+1","v":2022},{"$f":"P94+1","v":2023},{"$f":"Q94+1","v":2024},{"$f":"R94+1","v":2025},{"$f":"S94+1","v":2026},{"$f":"T94+1","v":2027},{"$f":"U94+1","v":2028},{"$f":"V94+1","v":2029},{"$f":"W94+1","v":2030},{"$f":"X94+1","v":2031},{"$f":"Y94+1","v":2032},{"$f":"Z94+1","v":2033},{"$f":"AA94+1","v":2034}]
[null,null,"6P Shipments * 6P UEC",{"$f":"D81*D88","v":28134695.442707207},28345705.658527516,28558298.450966474,28772485.689348724,28988279.332018841,29205691.427008986,29424734.112711556,29645419.618556898,29867760.265696071,30091768.467688799,30317456.731196467,30544837.656680442,30773923.939105544,31004728.368648846,31237263.831413716,31471543.310149316,31707579.884975437,31945386.734112758,32184977.134618603,32426364.46312825,32669562.196601711,32914583.913076237,33161443.292424306,33410154.117117487,33660730.272995874]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D82*D91","v":28134695.442707207},28345705.658527516,28558298.450966474,28772485.689348724,28988279.332018841,29205691.427008986,29424734.112711556,29645419.618556898,29867760.265696071,30091768.467688799,30317456.731196467,30544837.656680442,30773923.939105544,31004728.368648846,31237263.831413716,31471543.310149316,31707579.884975437,31945386.734112758,32184977.134618603,32426364.46312825,32669562.196601711,32914583.913076237,33161443.292424306,33410154.117117487,33660730.272995874]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D83*D91","v":28134695.442707207},28345705.658527516,28558298.450966474,28772485.689348724,28988279.332018841,29205691.427008986,20009721.255772565,20159794.165190861,20310992.62142979,20463325.06609052,20616800.0040862,20771426.004116848,20927211.699147724,21084165.786891337,21242297.030293025,21401614.258020222,21562126.364955373,21723842.312692545,21886771.130037736,22050921.913513023,22216303.827864371,22382926.106573362,22550798.05237266,22719929.037765455,22890328.505548701]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D99+1","v":2011},{"$f":"E99+1","v":2012},{"$f":"F99+1","v":2013},{"$f":"G99+1","v":2014},{"$f":"H99+1","v":2015},{"$f":"I99+1","v":2016},{"$f":"J99+1","v":2017},{"$f":"K99+1","v":2018},{"$f":"L99+1","v":2019},{"$f":"M99+1","v":2020},{"$f":"N99+1","v":2021},{"$f":"O99+1","v":2022},{"$f":"P99+1","v":2023},{"$f":"Q99+1","v":2024},{"$f":"R99+1","v":2025},{"$f":"S99+1","v":2026},{"$f":"T99+1","v":2027},{"$f":"U99+1","v":2028},{"$f":"V99+1","v":2029},{"$f":"W99+1","v":2030},{"$f":"X99+1","v":2031},{"$f":"Y99+1","v":2032},{"$f":"Z99+1","v":2033},{"$f":"AA99+1","v":2034}]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D84*D92","v":165697589.82580611},166940321.74949968,168192374.1626209,169453816.9688406,170724720.59610692,172005156.00057778,173295194.67058212,174594908.63061148,175904370.44534108,177223653.22368115,178552830.62285873,179891976.85253015,181241166.67892423,182600475.42901617,183969978.99473378,185349753.83719432,186739876.99097329,188140426.06840566,189551479.2639187,190973115.35839811,192405413.72358611,193848454.32651305,195302317.73396188,196767085.11696661,198242838.25534388]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D85*D92","v":165697589.82580611},166940321.74949968,168192374.1626209,169453816.9688406,170724720.59610692,172005156.00057778,159277153.63153166,146453691.24471766,133534052.89000261,120517517.24762717,121421398.62698437,122332059.11668675,123249549.56006195,124173921.18176244,125105225.59062563,126043514.78255531,126988841.14342451,127941257.45200023,128900816.88289025,129867573.00951195,130841579.80708325,131822891.65563644,132811563.34305371,133807650.06812662,134811207.44363758]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H12,MODEL_PCS,0),0)","v":"B 60 W - AC-DC, Basic Voltage 60 W Rep. Unit"}]
[]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D108+1","v":2011},{"$f":"E108+1","v":2012},{"$f":"F108+1","v":2013},{"$f":"G108+1","v":2014},{"$f":"H108+1","v":2015},{"$f":"I108+1","v":2016},{"$f":"J108+1","v":2017},{"$f":"K108+1","v":2018},{"$f":"L108+1","v":2019},{"$f":"M108+1","v":2020},{"$f":"N108+1","v":2021},{"$f":"O108+1","v":2022},{"$f":"P108+1","v":2023},{"$f":"Q108+1","v":2024},{"$f":"R108+1","v":2025},{"$f":"S108+1","v":2026},{"$f":"T108+1","v":2027},{"$f":"U108+1","v":2028},{"$f":"V108+1","v":2029},{"$f":"W108+1","v":2030},{"$f":"X108+1","v":2031},{"$f":"Y108+1","v":2032},{"$f":"Z108+1","v":2033},{"$f":"AA108+1","v":2034}]
[null,null,"6P Shipment UEC",{"$f":"D110","v":10.303596278551906},10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906,10.303596278551906]
[null,null,{"$f":"$C$13","v":"Market UEC (Market Share Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C67,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C67,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906}]
[null,null,{"$f":"$C$14","v":"Market UEC (Market Share Weighted Average) - POST-Case UEC"},{"$f":"OFFSET(UEC!$C68,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C68,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C68,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C68,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C68,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C68,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C68,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C68,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116}]
[null,null,{"$f":"$C$15","v":"Installed UEC (Installed Base Weighted by Vintage)  - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C73,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":10.303596278551904},{"$f":"OFFSET(UEC!$C73,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":10.303596278551904},{"$f":"OFFSET(UEC!$C73,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":10.303596278551908},{"$f":"OFFSET(UEC!$C73,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":10.303596278551908},{"$f":"OFFSET(UEC!$C73,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":10.303596278551904},{"$f":"OFFSET(UEC!$C73,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":10.303596278551908},{"$f":"OFFSET(UEC!$C73,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":10.303596278551904},{"$f":"OFFSET(UEC!$C73,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":10.303596278551908},{"$f":"OFFSET(UEC!$C73,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":10.303596278551908},{"$f":"OFFSET(UEC!$C73,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":10.303596278551908},{"$f":"OFFSET(UEC!$C73,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C73,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906}]
[null,null,{"$f":"$C$16","v":"Installed UEC (Installed Base Weighted by Vintage)  - POST-Case UEC"},{"$f":"OFFSET(UEC!$C74,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":10.303596278551904},{"$f":"OFFSET(UEC!$C74,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C74,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":10.303596278551904},{"$f":"OFFSET(UEC!$C74,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C74,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":10.303596278551906},{"$f":"OFFSET(UEC!$C74,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":10.303596278551908},{"$f":"OFFSET(UEC!$C74,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":9.5689692724395634},{"$f":"OFFSET(UEC!$C74,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":8.8398109537176346},{"$f":"OFFSET(UEC!$C74,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":8.1160806125544305},{"$f":"OFFSET(UEC!$C74,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":7.3977378421691178},{"$f":"OFFSET(UEC!$C74,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":7.3977378421691142},{"$f":"OFFSET(UEC!$C74,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":7.3977378421691151},{"$f":"OFFSET(UEC!$C74,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C74,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":7.3977378421691169},{"$f":"OFFSET(UEC!$C74,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C74,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C74,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":7.3977378421691169},{"$f":"OFFSET(UEC!$C74,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":7.3977378421691169},{"$f":"OFFSET(UEC!$C74,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":7.3977378421691151},{"$f":"OFFSET(UEC!$C74,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":7.3977378421691169},{"$f":"OFFSET(UEC!$C74,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C74,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C74,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116},{"$f":"OFFSET(UEC!$C74,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":7.3977378421691142},{"$f":"OFFSET(UEC!$C74,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":7.397737842169116}]
[]
[null,null,"Stock and Shipments",2010,{"$f":"D115+1","v":2011},{"$f":"E115+1","v":2012},{"$f":"F115+1","v":2013},{"$f":"G115+1","v":2014},{"$f":"H115+1","v":2015},{"$f":"I115+1","v":2016},{"$f":"J115+1","v":2017},{"$f":"K115+1","v":2018},{"$f":"L115+1","v":2019},{"$f":"M115+1","v":2020},{"$f":"N115+1","v":2021},{"$f":"O115+1","v":2022},{"$f":"P115+1","v":2023},{"$f":"Q115+1","v":2024},{"$f":"R115+1","v":2025},{"$f":"S115+1","v":2026},{"$f":"T115+1","v":2027},{"$f":"U115+1","v":2028},{"$f":"V115+1","v":2029},{"$f":"W115+1","v":2030},{"$f":"X115+1","v":2031},{"$f":"Y115+1","v":2032},{"$f":"Z115+1","v":2033},{"$f":"AA115+1","v":2034}]
[null,null,"6P Shipments (Units)",{"$f":"D119","v":1904536.6119000001},1918820.6364892502,1933211.7912629198,1947710.879697392,1962318.7112951223,1977036.1016298363,1991863.8723920602,2006802.8514350005,2021853.8728207632,2037017.7768669191,2052295.4101934214,2067687.6257698722,2083195.2829631462,2098819.2475853702,2114560.3919422608,2130419.5948818275,2146397.7418434415,2162495.7249072678,2178714.4428440724,2195054.8011654033,2211517.7121741436,2228104.0950154504,2244814.8757280661,2261650.9872960267,2278613.3697007471]
[null,null,"Replacement Shipments (Units)",{"$f":"'Stock Model'!AH247","v":0},{"$f":"'Stock Model'!AI247","v":0},{"$f":"'Stock Model'!AJ247","v":0},{"$f":"'Stock Model'!AK247","v":0},{"$f":"'Stock Model'!AL247","v":0},{"$f":"'Stock Model'!AM247","v":0},{"$f":"'Stock Model'!AN247","v":0},{"$f":"'Stock Model'!AO247","v":0},{"$f":"'Stock Model'!AP247","v":0},{"$f":"'Stock Model'!AQ247","v":0},{"$f":"'Stock Model'!AR247","v":0},{"$f":"'Stock Model'!AS247","v":0},{"$f":"'Stock Model'!AT247","v":0},{"$f":"'Stock Model'!AU247","v":0},{"$f":"'Stock Model'!AV247","v":0},{"$f":"'Stock Model'!AW247","v":0},{"$f":"'Stock Model'!AX247","v":0},{"$f":"'Stock Model'!AY247","v":0},{"$f":"'Stock Model'!AZ247","v":0},{"$f":"'Stock Model'!BA247","v":0},{"$f":"'Stock Model'!BB247","v":0},{"$f":"'Stock Model'!BC247","v":0},{"$f":"'Stock Model'!BD247","v":0},{"$f":"'Stock Model'!BE247","v":0},{"$f":"'Stock Model'!BF247","v":0}]
[null,null,"Net New Shipments (Units)",{"$f":"'Stock Model'!AH248","v":1904536.6119000001},{"$f":"'Stock Model'!AI248","v":1918820.6364892502},{"$f":"'Stock Model'!AJ248","v":1933211.7912629198},{"$f":"'Stock Model'!AK248","v":1947710.879697392},{"$f":"'Stock Model'!AL248","v":1962318.7112951223},{"$f":"'Stock Model'!AM248","v":1977036.1016298363},{"$f":"'Stock Model'!AN248","v":1991863.8723920602},{"$f":"'Stock Model'!AO248","v":2006802.8514350005},{"$f":"'Stock Model'!AP248","v":2021853.8728207632},{"$f":"'Stock Model'!AQ248","v":2037017.7768669191},{"$f":"'Stock Model'!AR248","v":2052295.4101934214},{"$f":"'Stock Model'!AS248","v":2067687.6257698722},{"$f":"'Stock Model'!AT248","v":2083195.2829631462},{"$f":"'Stock Model'!AU248","v":2098819.2475853702},{"$f":"'Stock Model'!AV248","v":2114560.3919422608},{"$f":"'Stock Model'!AW248","v":2130419.5948818275},{"$f":"'Stock Model'!AX248","v":2146397.7418434415},{"$f":"'Stock Model'!AY248","v":2162495.7249072678},{"$f":"'Stock Model'!AZ248","v":2178714.4428440724},{"$f":"'Stock Model'!BA248","v":2195054.8011654033},{"$f":"'Stock Model'!BB248","v":2211517.7121741436},{"$f":"'Stock Model'!BC248","v":2228104.0950154504},{"$f":"'Stock Model'!BD248","v":2244814.8757280661},{"$f":"'Stock Model'!BE248","v":2261650.9872960267},{"$f":"'Stock Model'!BF248","v":2278613.3697007471}]
[null,null,"Total Model Shipments (Units)",{"$f":"'Stock Model'!AH249","v":1904536.6119000001},{"$f":"'Stock Model'!AI249","v":1918820.6364892502},{"$f":"'Stock Model'!AJ249","v":1933211.7912629198},{"$f":"'Stock Model'!AK249","v":1947710.879697392},{"$f":"'Stock Model'!AL249","v":1962318.7112951223},{"$f":"'Stock Model'!AM249","v":1977036.1016298363},{"$f":"'Stock Model'!AN249","v":1991863.8723920602},{"$f":"'Stock Model'!AO249","v":2006802.8514350005},{"$f":"'Stock Model'!AP249","v":2021853.8728207632},{"$f":"'Stock Model'!AQ249","v":2037017.7768669191},{"$f":"'Stock Model'!AR249","v":2052295.4101934214},{"$f":"'Stock Model'!AS249","v":2067687.6257698722},{"$f":"'Stock Model'!AT249","v":2083195.2829631462},{"$f":"'Stock Model'!AU249","v":2098819.2475853702},{"$f":"'Stock Model'!AV249","v":2114560.3919422608},{"$f":"'Stock Model'!AW249","v":2130419.5948818275},{"$f":"'Stock Model'!AX249","v":2146397.7418434415},{"$f":"'Stock Model'!AY249","v":2162495.7249072678},{"$f":"'Stock Model'!AZ249","v":2178714.4428440724},{"$f":"'Stock Model'!BA249","v":2195054.8011654033},{"$f":"'Stock Model'!BB249","v":2211517.7121741436},{"$f":"'Stock Model'!BC249","v":2228104.0950154504},{"$f":"'Stock Model'!BD249","v":2244814.8757280661},{"$f":"'Stock Model'!BE249","v":2261650.9872960267},{"$f":"'Stock Model'!BF249","v":2278613.3697007471}]
[null,null,"Model Installed Stock (Units)",{"$f":"'Stock Model'!AH250","v":9381957.629326392},{"$f":"'Stock Model'!AI250","v":9452322.3115463406},{"$f":"'Stock Model'!AJ250","v":9523214.7288829386},{"$f":"'Stock Model'!AK250","v":9594638.8393495623},{"$f":"'Stock Model'!AL250","v":9666598.6306446847},{"$f":"'Stock Model'!AM250","v":9739098.1203745194},{"$f":"'Stock Model'!AN250","v":9812141.3562773317},{"$f":"'Stock Model'!AO250","v":9885732.4164494108},{"$f":"'Stock Model'!AP250","v":9959875.409572782},{"$f":"'Stock Model'!AQ250","v":10034574.475144578},{"$f":"'Stock Model'!AR250","v":10109833.783708164},{"$f":"'Stock Model'!AS250","v":10185657.537085976},{"$f":"'Stock Model'!AT250","v":10262049.968614122},{"$f":"'Stock Model'!AU250","v":10339015.34337873},{"$f":"'Stock Model'!AV250","v":10416557.958454071},{"$f":"'Stock Model'!AW250","v":10494682.143142477},{"$f":"'Stock Model'!AX250","v":10573392.259216046},{"$f":"'Stock Model'!AY250","v":10652692.701160168},{"$f":"'Stock Model'!AZ250","v":10732587.896418869},{"$f":"'Stock Model'!BA250","v":10813082.305642013},{"$f":"'Stock Model'!BB250","v":10894180.422934329},{"$f":"'Stock Model'!BC250","v":10975886.776106339},{"$f":"'Stock Model'!BD250","v":11058205.926927138},{"$f":"'Stock Model'!BE250","v":11141142.47137909},{"$f":"'Stock Model'!BF250","v":11224701.039914433}]
[]
[null,null,"First Year Energy Consumption (kWh)",2010,{"$f":"D122+1","v":2011},{"$f":"E122+1","v":2012},{"$f":"F122+1","v":2013},{"$f":"G122+1","v":2014},{"$f":"H122+1","v":2015},{"$f":"I122+1","v":2016},{"$f":"J122+1","v":2017},{"$f":"K122+1","v":2018},{"$f":"L122+1","v":2019},{"$f":"M122+1","v":2020},{"$f":"N122+1","v":2021},{"$f":"O122+1","v":2022},{"$f":"P122+1","v":2023},{"$f":"Q122+1","v":2024},{"$f":"R122+1","v":2025},{"$f":"S122+1","v":2026},{"$f":"T122+1","v":2027},{"$f":"U122+1","v":2028},{"$f":"V122+1","v":2029},{"$f":"W122+1","v":2030},{"$f":"X122+1","v":2031},{"$f":"Y122+1","v":2032},{"$f":"Z122+1","v":2033},{"$f":"AA122+1","v":2034}]
[null,null,"6P Shipments * 6P UEC",{"$f":"D109*D116","v":19623576.346738696},19770753.16933924,19919033.818109285,20068426.571745105,20218939.771033194,20370581.819315948,20523361.182960819,20677286.391833026,20832366.039771773,20988608.785070065,21146023.350958094,21304618.526090279,21464403.165035959,21625386.188773733,21787576.585189536,21950983.409578457,22115615.785150297,22281482.903538931,22448594.025315471,22616958.480505344,22786585.669109132,22957485.061627455,23129666.199589662,23303138.696086586,23477912.236307234]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D110*D119","v":19623576.346738696},19770753.16933924,19919033.818109285,20068426.571745105,20218939.771033194,20370581.819315948,20523361.182960819,20677286.391833026,20832366.039771773,20988608.785070065,21146023.350958094,21304618.526090279,21464403.165035959,21625386.188773733,21787576.585189536,21950983.409578457,22115615.785150297,22281482.903538931,22448594.025315471,22616958.480505344,22786585.669109132,22957485.061627455,23129666.199589662,23303138.696086586,23477912.236307234]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D111*D119","v":19623576.346738696},19770753.16933924,19919033.818109285,20068426.571745105,20218939.771033194,20370581.819315948,14735286.745244259,14845801.395833589,14957144.906302342,15069323.493099611,15182343.419297863,15296210.994942598,15410932.577404667,15526514.571735205,15642963.43102322,15760285.656755893,15878487.799181564,15997576.457675429,16117558.281107996,16238439.968216309,16360228.267977929,16482929.979987768,16606551.954837676,16731101.094498958,16856584.352707703]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D127+1","v":2011},{"$f":"E127+1","v":2012},{"$f":"F127+1","v":2013},{"$f":"G127+1","v":2014},{"$f":"H127+1","v":2015},{"$f":"I127+1","v":2016},{"$f":"J127+1","v":2017},{"$f":"K127+1","v":2018},{"$f":"L127+1","v":2019},{"$f":"M127+1","v":2020},{"$f":"N127+1","v":2021},{"$f":"O127+1","v":2022},{"$f":"P127+1","v":2023},{"$f":"Q127+1","v":2024},{"$f":"R127+1","v":2025},{"$f":"S127+1","v":2026},{"$f":"T127+1","v":2027},{"$f":"U127+1","v":2028},{"$f":"V127+1","v":2029},{"$f":"W127+1","v":2030},{"$f":"X127+1","v":2031},{"$f":"Y127+1","v":2032},{"$f":"Z127+1","v":2033},{"$f":"AA127+1","v":2034}]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D112*D120","v":96667903.715059057},97392912.992922023,98123359.840368927,98859285.039171726,99600729.67696552,100347735.14954278,101100343.16316436,101858595.73688808,102622535.20491475,103392204.21895164,104167645.75059378,104948903.09372324,105736019.86692615,106529040.01592815,107328007.81604758,108132967.87466796,108943965.133728,109761044.87223096,110584252.7087727,111413634.6040885,112249236.86361918,113091106.14009637,113939289.43614709,114793834.10691817,115654787.86272006]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D113*D120","v":96667903.715059057},97392912.992922023,98123359.840368927,98859285.039171726,99600729.67696552,100347735.14954278,93892079.13505125,87388005.700451002,80835151.715091273,74233151.324841365,74789899.959777653,75350824.209475994,75915955.391047075,76485325.056479961,77058964.994403556,77636907.231861576,78219184.036100551,78805827.916371331,79396871.625744089,79992348.162937194,80592290.774159238,81196732.954965442,81805708.452127695,82419251.265518621,83037395.650010034]
[]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"B 120 W - AC-DC, Basic Voltage 120 W Rep. Unit"}]
[]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D137+1","v":2011},{"$f":"E137+1","v":2012},{"$f":"F137+1","v":2013},{"$f":"G137+1","v":2014},{"$f":"H137+1","v":2015},{"$f":"I137+1","v":2016},{"$f":"J137+1","v":2017},{"$f":"K137+1","v":2018},{"$f":"L137+1","v":2019},{"$f":"M137+1","v":2020},{"$f":"N137+1","v":2021},{"$f":"O137+1","v":2022},{"$f":"P137+1","v":2023},{"$f":"Q137+1","v":2024},{"$f":"R137+1","v":2025},{"$f":"S137+1","v":2026},{"$f":"T137+1","v":2027},{"$f":"U137+1","v":2028},{"$f":"V137+1","v":2029},{"$f":"W137+1","v":2030},{"$f":"X137+1","v":2031},{"$f":"Y137+1","v":2032},{"$f":"Z137+1","v":2033},{"$f":"AA137+1","v":2034}]
[null,null,"6P Shipment UEC",{"$f":"D139","v":17.71788249728753},17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753,17.71788249728753]
[null,null,{"$f":"$C$13","v":"Market UEC (Market Share Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C80,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C80,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753}]
[null,null,{"$f":"$C$14","v":"Market UEC (Market Share Weighted Average) - POST-Case UEC"},{"$f":"OFFSET(UEC!$C81,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C81,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C81,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C81,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C81,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C81,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C81,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C81,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945}]
[null,null,{"$f":"$C$15","v":"Installed UEC (Installed Base Weighted by Vintage)  - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C86,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":17.717882497287533},{"$f":"OFFSET(UEC!$C86,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":17.717882497287533},{"$f":"OFFSET(UEC!$C86,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":17.717882497287526},{"$f":"OFFSET(UEC!$C86,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":17.717882497287533},{"$f":"OFFSET(UEC!$C86,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C86,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":17.717882497287526},{"$f":"OFFSET(UEC!$C86,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":17.717882497287526},{"$f":"OFFSET(UEC!$C86,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":17.717882497287526}]
[null,null,{"$f":"$C$16","v":"Installed UEC (Installed Base Weighted by Vintage)  - POST-Case UEC"},{"$f":"OFFSET(UEC!$C87,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C87,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C87,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C87,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C87,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":17.71788249728753},{"$f":"OFFSET(UEC!$C87,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":17.717882497287533},{"$f":"OFFSET(UEC!$C87,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":16.830924651249394},{"$f":"OFFSET(UEC!$C87,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":15.950569469077548},{"$f":"OFFSET(UEC!$C87,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":15.076767799428072},{"$f":"OFFSET(UEC!$C87,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C87,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C87,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C87,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":14.209470856847942},{"$f":"OFFSET(UEC!$C87,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C87,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":14.209470856847942},{"$f":"OFFSET(UEC!$C87,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":14.209470856847943},{"$f":"OFFSET(UEC!$C87,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C87,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C87,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":14.209470856847947},{"$f":"OFFSET(UEC!$C87,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":14.209470856847943},{"$f":"OFFSET(UEC!$C87,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C87,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C87,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":14.209470856847945},{"$f":"OFFSET(UEC!$C87,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":14.209470856847943},{"$f":"OFFSET(UEC!$C87,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":14.209470856847943}]
[]
[null,null,"Stock and Shipments",2010,{"$f":"D144+1","v":2011},{"$f":"E144+1","v":2012},{"$f":"F144+1","v":2013},{"$f":"G144+1","v":2014},{"$f":"H144+1","v":2015},{"$f":"I144+1","v":2016},{"$f":"J144+1","v":2017},{"$f":"K144+1","v":2018},{"$f":"L144+1","v":2019},{"$f":"M144+1","v":2020},{"$f":"N144+1","v":2021},{"$f":"O144+1","v":2022},{"$f":"P144+1","v":2023},{"$f":"Q144+1","v":2024},{"$f":"R144+1","v":2025},{"$f":"S144+1","v":2026},{"$f":"T144+1","v":2027},{"$f":"U144+1","v":2028},{"$f":"V144+1","v":2029},{"$f":"W144+1","v":2030},{"$f":"X144+1","v":2031},{"$f":"Y144+1","v":2032},{"$f":"Z144+1","v":2033},{"$f":"AA144+1","v":2034}]
[null,null,"6P Shipments (Units)",{"$f":"D148","v":282563.45},284682.67587500007,286817.79594406259,288968.92941364308,291136.19638424541,293319.71785712731,295519.61574105581,297736.01285911369,299969.03295555705,302218.80070272379,304485.44170799427,306769.08252080425,309069.85063971026,311387.87451950816,313723.28357840452,316076.20820524252,318446.7797667819,320835.1306150328,323241.39409464551,325665.70455035544,328108.19733448309,330569.0088144918,333048.27638060052,335546.138453455,338062.73449185595]
[null,null,"Replacement Shipments (Units)",{"$f":"'Stock Model'!AH320","v":0},{"$f":"'Stock Model'!AI320","v":0},{"$f":"'Stock Model'!AJ320","v":0},{"$f":"'Stock Model'!AK320","v":0},{"$f":"'Stock Model'!AL320","v":0},{"$f":"'Stock Model'!AM320","v":0},{"$f":"'Stock Model'!AN320","v":0},{"$f":"'Stock Model'!AO320","v":0},{"$f":"'Stock Model'!AP320","v":0},{"$f":"'Stock Model'!AQ320","v":0},{"$f":"'Stock Model'!AR320","v":0},{"$f":"'Stock Model'!AS320","v":0},{"$f":"'Stock Model'!AT320","v":0},{"$f":"'Stock Model'!AU320","v":0},{"$f":"'Stock Model'!AV320","v":0},{"$f":"'Stock Model'!AW320","v":0},{"$f":"'Stock Model'!AX320","v":0},{"$f":"'Stock Model'!AY320","v":0},{"$f":"'Stock Model'!AZ320","v":0},{"$f":"'Stock Model'!BA320","v":0},{"$f":"'Stock Model'!BB320","v":0},{"$f":"'Stock Model'!BC320","v":0},{"$f":"'Stock Model'!BD320","v":0},{"$f":"'Stock Model'!BE320","v":0},{"$f":"'Stock Model'!BF320","v":0}]
[null,null,"Net New Shipments (Units)",{"$f":"'Stock Model'!AH321","v":282563.45},{"$f":"'Stock Model'!AI321","v":284682.67587500007},{"$f":"'Stock Model'!AJ321","v":286817.79594406259},{"$f":"'Stock Model'!AK321","v":288968.92941364308},{"$f":"'Stock Model'!AL321","v":291136.19638424541},{"$f":"'Stock Model'!AM321","v":293319.71785712731},{"$f":"'Stock Model'!AN321","v":295519.61574105581},{"$f":"'Stock Model'!AO321","v":297736.01285911369},{"$f":"'Stock Model'!AP321","v":299969.03295555705},{"$f":"'Stock Model'!AQ321","v":302218.80070272379},{"$f":"'Stock Model'!AR321","v":304485.44170799427},{"$f":"'Stock Model'!AS321","v":306769.08252080425},{"$f":"'Stock Model'!AT321","v":309069.85063971026},{"$f":"'Stock Model'!AU321","v":311387.87451950816},{"$f":"'Stock Model'!AV321","v":313723.28357840452},{"$f":"'Stock Model'!AW321","v":316076.20820524252},{"$f":"'Stock Model'!AX321","v":318446.7797667819},{"$f":"'Stock Model'!AY321","v":320835.1306150328},{"$f":"'Stock Model'!AZ321","v":323241.39409464551},{"$f":"'Stock Model'!BA321","v":325665.70455035544},{"$f":"'Stock Model'!BB321","v":328108.19733448309},{"$f":"'Stock Model'!BC321","v":330569.0088144918},{"$f":"'Stock Model'!BD321","v":333048.27638060052},{"$f":"'Stock Model'!BE321","v":335546.138453455},{"$f":"'Stock Model'!BF321","v":338062.73449185595}]
[null,null,"Total Model Shipments (Units)",{"$f":"'Stock Model'!AH322","v":282563.45},{"$f":"'Stock Model'!AI322","v":284682.67587500007},{"$f":"'Stock Model'!AJ322","v":286817.79594406259},{"$f":"'Stock Model'!AK322","v":288968.92941364308},{"$f":"'Stock Model'!AL322","v":291136.19638424541},{"$f":"'Stock Model'!AM322","v":293319.71785712731},{"$f":"'Stock Model'!AN322","v":295519.61574105581},{"$f":"'Stock Model'!AO322","v":297736.01285911369},{"$f":"'Stock Model'!AP322","v":299969.03295555705},{"$f":"'Stock Model'!AQ322","v":302218.80070272379},{"$f":"'Stock Model'!AR322","v":304485.44170799427},{"$f":"'Stock Model'!AS322","v":306769.08252080425},{"$f":"'Stock Model'!AT322","v":309069.85063971026},{"$f":"'Stock Model'!AU322","v":311387.87451950816},{"$f":"'Stock Model'!AV322","v":313723.28357840452},{"$f":"'Stock Model'!AW322","v":316076.20820524252},{"$f":"'Stock Model'!AX322","v":318446.7797667819},{"$f":"'Stock Model'!AY322","v":320835.1306150328},{"$f":"'Stock Model'!AZ322","v":323241.39409464551},{"$f":"'Stock Model'!BA322","v":325665.70455035544},{"$f":"'Stock Model'!BB322","v":328108.19733448309},{"$f":"'Stock Model'!BC322","v":330569.0088144918},{"$f":"'Stock Model'!BD322","v":333048.27638060052},{"$f":"'Stock Model'!BE322","v":335546.138453455},{"$f":"'Stock Model'!BF322","v":338062.73449185595}]
[null,null,"Model Installed Stock (Units)",{"$f":"'Stock Model'!AH323","v":1391938.7524147425},{"$f":"'Stock Model'!AI323","v":1402378.2930578534},{"$f":"'Stock Model'!AJ323","v":1412896.1302557872},{"$f":"'Stock Model'!AK323","v":1423492.8512327056},{"$f":"'Stock Model'!AL323","v":1434169.0476169512},{"$f":"'Stock Model'!AM323","v":1444925.3154740785},{"$f":"'Stock Model'!AN323","v":1455762.2553401343},{"$f":"'Stock Model'!AO323","v":1466680.4722551855},{"$f":"'Stock Model'!AP323","v":1477680.5757970994},{"$f":"'Stock Model'!AQ323","v":1488763.1801155778},{"$f":"'Stock Model'!AR323","v":1499928.9039664445},{"$f":"'Stock Model'!AS323","v":1511178.370746193},{"$f":"'Stock Model'!AT323","v":1522512.2085267897},{"$f":"'Stock Model'!AU323","v":1533931.0500907407},{"$f":"'Stock Model'!AV323","v":1545435.5329664212},{"$f":"'Stock Model'!AW323","v":1557026.2994636698},{"$f":"'Stock Model'!AX323","v":1568703.9967096474},{"$f":"'Stock Model'!AY323","v":1580469.2766849699},{"$f":"'Stock Model'!AZ323","v":1592322.7962601073},{"$f":"'Stock Model'!BA323","v":1604265.2172320581},{"$f":"'Stock Model'!BB323","v":1616297.2063612987},{"$f":"'Stock Model'!BC323","v":1628419.4354090085},{"$f":"'Stock Model'!BD323","v":1640632.5811745762},{"$f":"'Stock Model'!BE323","v":1652937.3255333856},{"$f":"'Stock Model'!BF323","v":1665334.3554748865}]
[]
[null,null,"First Year Energy Consumption (kWh)",2010,{"$f":"D151+1","v":2011},{"$f":"E151+1","v":2012},{"$f":"F151+1","v":2013},{"$f":"G151+1","v":2014},{"$f":"H151+1","v":2015},{"$f":"I151+1","v":2016},{"$f":"J151+1","v":2017},{"$f":"K151+1","v":2018},{"$f":"L151+1","v":2019},{"$f":"M151+1","v":2020},{"$f":"N151+1","v":2021},{"$f":"O151+1","v":2022},{"$f":"P151+1","v":2023},{"$f":"Q151+1","v":2024},{"$f":"R151+1","v":2025},{"$f":"S151+1","v":2026},{"$f":"T151+1","v":2027},{"$f":"U151+1","v":2028},{"$f":"V151+1","v":2029},{"$f":"W151+1","v":2030},{"$f":"X151+1","v":2031},{"$f":"Y151+1","v":2032},{"$f":"Z151+1","v":2033},{"$f":"AA151+1","v":2034}]
[null,null,"6P Shipments * 6P UEC",{"$f":"D138*D145","v":5006426.0051281806},5043974.2001666427,5081804.0066678924,5119917.5367179029,5158316.9182432871,5197004.2951301122,5235981.8273435887,5275251.691048665,5314816.0787315303,5354677.1993220178,5394837.2783169337,5435298.5579043115,5476063.2970885932,5517133.7718167594,5558512.275105386,5600201.1171686752,5642202.6255474417,5684519.1452390477,5727153.0388283404,5770106.6866195546,5813382.4867692012,5856982.855419971,5900910.2268356215,5945167.0535368882,5989755.8064384162]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D139*D148","v":5006426.0051281806},5043974.2001666427,5081804.0066678924,5119917.5367179029,5158316.9182432871,5197004.2951301122,5235981.8273435887,5275251.691048665,5314816.0787315303,5354677.1993220178,5394837.2783169337,5435298.5579043115,5476063.2970885932,5517133.7718167594,5558512.275105386,5600201.1171686752,5642202.6255474417,5684519.1452390477,5727153.0388283404,5770106.6866195546,5813382.4867692012,5856982.855419971,5900910.2268356215,5945167.0535368882,5989755.8064384162]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D140*D148","v":5006426.0051281806},5043974.2001666427,5081804.0066678924,5119917.5367179029,5158316.9182432871,5197004.2951301122,4199177.3674994353,4230671.1977556814,4262401.2317388486,4294369.2409768905,4326577.010284218,4359026.3378613507,4391719.0353953103,4424656.9281607764,4457841.8551219823,4491275.6690353965,4524960.2365531633,4558897.4383273125,4593089.1691147666,4627537.3378831288,4662243.8679172518,4697210.6969266329,4732439.7771535832,4767933.0754822344,4803692.5735483514]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D156+1","v":2011},{"$f":"E156+1","v":2012},{"$f":"F156+1","v":2013},{"$f":"G156+1","v":2014},{"$f":"H156+1","v":2015},{"$f":"I156+1","v":2016},{"$f":"J156+1","v":2017},{"$f":"K156+1","v":2018},{"$f":"L156+1","v":2019},{"$f":"M156+1","v":2020},{"$f":"N156+1","v":2021},{"$f":"O156+1","v":2022},{"$f":"P156+1","v":2023},{"$f":"Q156+1","v":2024},{"$f":"R156+1","v":2025},{"$f":"S156+1","v":2026},{"$f":"T156+1","v":2027},{"$f":"U156+1","v":2028},{"$f":"V156+1","v":2029},{"$f":"W156+1","v":2030},{"$f":"X156+1","v":2031},{"$f":"Y156+1","v":2032},{"$f":"Z156+1","v":2033},{"$f":"AA156+1","v":2034}]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D141*D149","v":24662207.258705407},24847173.813145701,25033527.616744295,25221279.073869877,25410438.666923907,25601016.956925843,25793024.584102783,25986472.268483564,26181370.810497187,26377731.091575917,26575564.074762736,26774880.805323459,26975692.411363382,27178010.104448617,27381845.180231981,27587209.019083727,27794113.086726855,28002568.934877317,28212588.201888893,28424182.61340306,28637363.983003583,28852144.212876115,29068535.294472679,29286549.309181228,29506198.429000095]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D142*D149","v":24662207.258705407},24847173.813145701,25033527.616744295,25221279.073869877,25410438.666923907,25601016.956925843,24501824.829762679,23394388.761645801,22278646.923018042,21154537.020600572,21313196.048255075,21473045.018616989,21634092.856256615,21796348.552678544,21959821.166823629,22124519.825574815,22290453.72426663,22457632.127198633,22626064.368152626,22795759.850913763,22966728.049795624,23138978.510169093,23312520.848995361,23487364.755362824,23663519.991028052]
[]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H14&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H14,MODEL_PCS,0),0)","v":"C - AC-DC, Low Voltage"}]
[]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D166+1","v":2011},{"$f":"E166+1","v":2012},{"$f":"F166+1","v":2013},{"$f":"G166+1","v":2014},{"$f":"H166+1","v":2015},{"$f":"I166+1","v":2016},{"$f":"J166+1","v":2017},{"$f":"K166+1","v":2018},{"$f":"L166+1","v":2019},{"$f":"M166+1","v":2020},{"$f":"N166+1","v":2021},{"$f":"O166+1","v":2022},{"$f":"P166+1","v":2023},{"$f":"Q166+1","v":2024},{"$f":"R166+1","v":2025},{"$f":"S166+1","v":2026},{"$f":"T166+1","v":2027},{"$f":"U166+1","v":2028},{"$f":"V166+1","v":2029},{"$f":"W166+1","v":2030},{"$f":"X166+1","v":2031},{"$f":"Y166+1","v":2032},{"$f":"Z166+1","v":2033},{"$f":"AA166+1","v":2034}]
[null,null,"6P Shipment UEC",{"$f":"D168","v":1.9595200384115825},1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825,1.9595200384115825]
[null,null,{"$f":"$C$13","v":"Market UEC (Market Share Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C93,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C93,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825}]
[null,null,{"$f":"$C$14","v":"Market UEC (Market Share Weighted Average) - POST-Case UEC"},{"$f":"OFFSET(UEC!$C94,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C94,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C94,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C94,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C94,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C94,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C94,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C94,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154}]
[null,null,{"$f":"$C$15","v":"Installed UEC (Installed Base Weighted by Vintage)  - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C99,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115827},{"$f":"OFFSET(UEC!$C99,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115827},{"$f":"OFFSET(UEC!$C99,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115827},{"$f":"OFFSET(UEC!$C99,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115827},{"$f":"OFFSET(UEC!$C99,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115823},{"$f":"OFFSET(UEC!$C99,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115823},{"$f":"OFFSET(UEC!$C99,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115823},{"$f":"OFFSET(UEC!$C99,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115823},{"$f":"OFFSET(UEC!$C99,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115827},{"$f":"OFFSET(UEC!$C99,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":1.959520038411583},{"$f":"OFFSET(UEC!$C99,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115827},{"$f":"OFFSET(UEC!$C99,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C99,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115823},{"$f":"OFFSET(UEC!$C99,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825}]
[null,null,{"$f":"$C$16","v":"Installed UEC (Installed Base Weighted by Vintage)  - POST-Case UEC"},{"$f":"OFFSET(UEC!$C100,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115827},{"$f":"OFFSET(UEC!$C100,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115827},{"$f":"OFFSET(UEC!$C100,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C100,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C100,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C100,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":1.9595200384115825},{"$f":"OFFSET(UEC!$C100,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":1.718118827689064},{"$f":"OFFSET(UEC!$C100,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":1.4785146483118745},{"$f":"OFFSET(UEC!$C100,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":1.240694122875458},{"$f":"OFFSET(UEC!$C100,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C100,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C100,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589152},{"$f":"OFFSET(UEC!$C100,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C100,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589157},{"$f":"OFFSET(UEC!$C100,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589152},{"$f":"OFFSET(UEC!$C100,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C100,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589152},{"$f":"OFFSET(UEC!$C100,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C100,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589157},{"$f":"OFFSET(UEC!$C100,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C100,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C100,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C100,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C100,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154},{"$f":"OFFSET(UEC!$C100,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":1.0046439735589154}]
[]
[null,null,"Stock and Shipments",2010,{"$f":"D173+1","v":2011},{"$f":"E173+1","v":2012},{"$f":"F173+1","v":2013},{"$f":"G173+1","v":2014},{"$f":"H173+1","v":2015},{"$f":"I173+1","v":2016},{"$f":"J173+1","v":2017},{"$f":"K173+1","v":2018},{"$f":"L173+1","v":2019},{"$f":"M173+1","v":2020},{"$f":"N173+1","v":2021},{"$f":"O173+1","v":2022},{"$f":"P173+1","v":2023},{"$f":"Q173+1","v":2024},{"$f":"R173+1","v":2025},{"$f":"S173+1","v":2026},{"$f":"T173+1","v":2027},{"$f":"U173+1","v":2028},{"$f":"V173+1","v":2029},{"$f":"W173+1","v":2030},{"$f":"X173+1","v":2031},{"$f":"Y173+1","v":2032},{"$f":"Z173+1","v":2033},{"$f":"AA173+1","v":2034}]
[null,null,"6P Shipments (Units)",{"$f":"D177","v":2369452.7259000004},2387223.6213442506,2405127.7985043325,2423166.2569931154,2441340.0039205635,2459650.0539499684,2478097.4293545936,2496683.1600747528,2515408.2837753138,2534273.845903629,2553280.8997479063,2572430.5064960159,2591723.735294736,2611161.663309447,2630745.3757842686,2650475.9661026504,2670354.5358484201,2690382.194867284,2710560.0613287883,2730889.2617887547,2751370.9312521704,2772006.2132365624,2792796.2598358369,2813742.2317846054,2834845.2985229902]
[null,null,"Replacement Shipments (Units)",{"$f":"'Stock Model'!AH394","v":0},{"$f":"'Stock Model'!AI394","v":0},{"$f":"'Stock Model'!AJ394","v":0},{"$f":"'Stock Model'!AK394","v":0},{"$f":"'Stock Model'!AL394","v":0},{"$f":"'Stock Model'!AM394","v":0},{"$f":"'Stock Model'!AN394","v":0},{"$f":"'Stock Model'!AO394","v":0},{"$f":"'Stock Model'!AP394","v":0},{"$f":"'Stock Model'!AQ394","v":0},{"$f":"'Stock Model'!AR394","v":0},{"$f":"'Stock Model'!AS394","v":0},{"$f":"'Stock Model'!AT394","v":0},{"$f":"'Stock Model'!AU394","v":0},{"$f":"'Stock Model'!AV394","v":0},{"$f":"'Stock Model'!AW394","v":0},{"$f":"'Stock Model'!AX394","v":0},{"$f":"'Stock Model'!AY394","v":0},{"$f":"'Stock Model'!AZ394","v":0},{"$f":"'Stock Model'!BA394","v":0},{"$f":"'Stock Model'!BB394","v":0},{"$f":"'Stock Model'!BC394","v":0},{"$f":"'Stock Model'!BD394","v":0},{"$f":"'Stock Model'!BE394","v":0},{"$f":"'Stock Model'!BF394","v":0}]
[null,null,"Net New Shipments (Units)",{"$f":"'Stock Model'!AH395","v":2369452.7259000004},{"$f":"'Stock Model'!AI395","v":2387223.6213442506},{"$f":"'Stock Model'!AJ395","v":2405127.7985043325},{"$f":"'Stock Model'!AK395","v":2423166.2569931154},{"$f":"'Stock Model'!AL395","v":2441340.0039205635},{"$f":"'Stock Model'!AM395","v":2459650.0539499684},{"$f":"'Stock Model'!AN395","v":2478097.4293545936},{"$f":"'Stock Model'!AO395","v":2496683.1600747528},{"$f":"'Stock Model'!AP395","v":2515408.2837753138},{"$f":"'Stock Model'!AQ395","v":2534273.845903629},{"$f":"'Stock Model'!AR395","v":2553280.8997479063},{"$f":"'Stock Model'!AS395","v":2572430.5064960159},{"$f":"'Stock Model'!AT395","v":2591723.735294736},{"$f":"'Stock Model'!AU395","v":2611161.663309447},{"$f":"'Stock Model'!AV395","v":2630745.3757842686},{"$f":"'Stock Model'!AW395","v":2650475.9661026504},{"$f":"'Stock Model'!AX395","v":2670354.5358484201},{"$f":"'Stock Model'!AY395","v":2690382.194867284},{"$f":"'Stock Model'!AZ395","v":2710560.0613287883},{"$f":"'Stock Model'!BA395","v":2730889.2617887547},{"$f":"'Stock Model'!BB395","v":2751370.9312521704},{"$f":"'Stock Model'!BC395","v":2772006.2132365624},{"$f":"'Stock Model'!BD395","v":2792796.2598358369},{"$f":"'Stock Model'!BE395","v":2813742.2317846054},{"$f":"'Stock Model'!BF395","v":2834845.2985229902}]
[null,null,"Total Model Shipments (Units)",{"$f":"'Stock Model'!AH396","v":2369452.7259000004},{"$f":"'Stock Model'!AI396","v":2387223.6213442506},{"$f":"'Stock Model'!AJ396","v":2405127.7985043325},{"$f":"'Stock Model'!AK396","v":2423166.2569931154},{"$f":"'Stock Model'!AL396","v":2441340.0039205635},{"$f":"'Stock Model'!AM396","v":2459650.0539499684},{"$f":"'Stock Model'!AN396","v":2478097.4293545936},{"$f":"'Stock Model'!AO396","v":2496683.1600747528},{"$f":"'Stock Model'!AP396","v":2515408.2837753138},{"$f":"'Stock Model'!AQ396","v":2534273.845903629},{"$f":"'Stock Model'!AR396","v":2553280.8997479063},{"$f":"'Stock Model'!AS396","v":2572430.5064960159},{"$f":"'Stock Model'!AT396","v":2591723.735294736},{"$f":"'Stock Model'!AU396","v":2611161.663309447},{"$f":"'Stock Model'!AV396","v":2630745.3757842686},{"$f":"'Stock Model'!AW396","v":2650475.9661026504},{"$f":"'Stock Model'!AX396","v":2670354.5358484201},{"$f":"'Stock Model'!AY396","v":2690382.194867284},{"$f":"'Stock Model'!AZ396","v":2710560.0613287883},{"$f":"'Stock Model'!BA396","v":2730889.2617887547},{"$f":"'Stock Model'!BB396","v":2751370.9312521704},{"$f":"'Stock Model'!BC396","v":2772006.2132365624},{"$f":"'Stock Model'!BD396","v":2792796.2598358369},{"$f":"'Stock Model'!BE396","v":2813742.2317846054},{"$f":"'Stock Model'!BF396","v":2834845.2985229902}]
[null,null,"Model Installed Stock (Units)",{"$f":"'Stock Model'!AH397","v":11672185.738088055},{"$f":"'Stock Model'!AI397","v":11759727.131123714},{"$f":"'Stock Model'!AJ397","v":11847925.084607145},{"$f":"'Stock Model'!AK397","v":11936784.5227417},{"$f":"'Stock Model'!AL397","v":12026310.406662263},{"$f":"'Stock Model'!AM397","v":12116507.73471223},{"$f":"'Stock Model'!AN397","v":12207381.542722574},{"$f":"'Stock Model'!AO397","v":12298936.904292993},{"$f":"'Stock Model'!AP397","v":12391178.931075193},{"$f":"'Stock Model'!AQ397","v":12484112.773058258},{"$f":"'Stock Model'!AR397","v":12577743.618856195},{"$f":"'Stock Model'!AS397","v":12672076.695997618},{"$f":"'Stock Model'!AT397","v":12767117.2712176},{"$f":"'Stock Model'!AU397","v":12862870.650751736},{"$f":"'Stock Model'!AV397","v":12959342.180632373},{"$f":"'Stock Model'!AW397","v":13056537.246987117},{"$f":"'Stock Model'!AX397","v":13154461.276339522},{"$f":"'Stock Model'!AY397","v":13253119.73591207},{"$f":"'Stock Model'!AZ397","v":13352518.13393141},{"$f":"'Stock Model'!BA397","v":13452662.019935898},{"$f":"'Stock Model'!BB397","v":13553556.985085417},{"$f":"'Stock Model'!BC397","v":13655208.662473559},{"$f":"'Stock Model'!BD397","v":13757622.727442114},{"$f":"'Stock Model'!BE397","v":13860804.897897929},{"$f":"'Stock Model'!BF397","v":13964760.934632167}]
[]
[null,null,"First Year Energy Consumption (kWh)",2010,{"$f":"D180+1","v":2011},{"$f":"E180+1","v":2012},{"$f":"F180+1","v":2013},{"$f":"G180+1","v":2014},{"$f":"H180+1","v":2015},{"$f":"I180+1","v":2016},{"$f":"J180+1","v":2017},{"$f":"K180+1","v":2018},{"$f":"L180+1","v":2019},{"$f":"M180+1","v":2020},{"$f":"N180+1","v":2021},{"$f":"O180+1","v":2022},{"$f":"P180+1","v":2023},{"$f":"Q180+1","v":2024},{"$f":"R180+1","v":2025},{"$f":"S180+1","v":2026},{"$f":"T180+1","v":2027},{"$f":"U180+1","v":2028},{"$f":"V180+1","v":2029},{"$f":"W180+1","v":2030},{"$f":"X180+1","v":2031},{"$f":"Y180+1","v":2032},{"$f":"Z180+1","v":2033},{"$f":"AA180+1","v":2034}]
[null,null,"6P Shipments * 6P UEC",{"$f":"D167*D174","v":4642990.0964699974},4677812.5221935231,4712896.1161099747,4748242.8369808001,4783854.6582581559,4819733.5681950934,4855881.5699565569,4892300.6817312306,4928992.9368442157,4965960.3838705476,5003205.086749577,5040729.1249001995,5078534.593336951,5116623.6027869796,5154998.2798078833,5193660.7669064421,5232613.2226582393,5271857.8218281781,5311396.7554918891,5351232.2311580786,5391366.4728917647,5431801.7214384545,5472540.2343492433,5513584.2861068621,5554936.1682526637]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D168*D177","v":4642990.0964699974},4677812.5221935231,4712896.1161099747,4748242.8369808001,4783854.6582581559,4819733.5681950934,4855881.5699565569,4892300.6817312306,4928992.9368442157,4965960.3838705476,5003205.086749577,5040729.1249001995,5078534.593336951,5116623.6027869796,5154998.2798078833,5193660.7669064421,5232613.2226582393,5271857.8218281781,5311396.7554918891,5351232.2311580786,5391366.4728917647,5431801.7214384545,5472540.2343492433,5513584.2861068621,5554936.1682526637]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D169*D177","v":4642990.0964699974},4677812.5221935231,4712896.1161099747,4748242.8369808001,4783854.6582581559,4819733.5681950934,2489605.6482929327,2508277.6906551295,2527089.7733350433,2546042.9466350563,2565138.2687348193,2584376.8057503309,2603759.6317934585,2623287.8290319098,2642962.4877496497,2662784.7064077719,2682755.5917058303,2702876.2586436244,2723147.8305834513,2743571.4393128278,2764148.225107674,2784879.3367959824,2805765.9318219526,2826809.176310617,2848010.2451329469]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D185+1","v":2011},{"$f":"E185+1","v":2012},{"$f":"F185+1","v":2013},{"$f":"G185+1","v":2014},{"$f":"H185+1","v":2015},{"$f":"I185+1","v":2016},{"$f":"J185+1","v":2017},{"$f":"K185+1","v":2018},{"$f":"L185+1","v":2019},{"$f":"M185+1","v":2020},{"$f":"N185+1","v":2021},{"$f":"O185+1","v":2022},{"$f":"P185+1","v":2023},{"$f":"Q185+1","v":2024},{"$f":"R185+1","v":2025},{"$f":"S185+1","v":2026},{"$f":"T185+1","v":2027},{"$f":"U185+1","v":2028},{"$f":"V185+1","v":2029},{"$f":"W185+1","v":2030},{"$f":"X185+1","v":2031},{"$f":"Y185+1","v":2032},{"$f":"Z185+1","v":2033},{"$f":"AA185+1","v":2034}]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D170*D178","v":22871881.845845431},23043420.959689271,23216246.616886944,23390368.4665136,23565796.23001245,23742539.701737545,23920608.74950058,24100013.315121837,24280763.414985258,24462869.140597649,24646340.659152128,24831188.214095771,25017422.125701487,25205052.791644257,25394090.687581591,25584546.367738456,25776430.465496495,25969753.69398772,26164526.846692633,26360760.79804283,26558466.504028149,26757655.002808366,26958337.41532943,27160524.945944399,27364228.88303899]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D171*D178","v":22871881.845845431},23043420.959689271,23216246.616886944,23390368.4665136,23565796.23001245,23742539.701737545,20973732.065335624,18184158.371660691,15373662.875283191,12542088.662682859,12636154.327652982,12730925.485110376,12826407.426248707,12922605.48194558,13019525.023060165,13117171.460733119,13215550.246688617,13314666.873538787,13414526.875090329,13515135.826653507,13616499.345353408,13718623.090443559,13821512.763621889,13925174.109349053,14029612.915169174]
[]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H15&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H15,MODEL_PCS,0),0)","v":"D - AC-AC, Basic Voltage"}]
[]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D195+1","v":2011},{"$f":"E195+1","v":2012},{"$f":"F195+1","v":2013},{"$f":"G195+1","v":2014},{"$f":"H195+1","v":2015},{"$f":"I195+1","v":2016},{"$f":"J195+1","v":2017},{"$f":"K195+1","v":2018},{"$f":"L195+1","v":2019},{"$f":"M195+1","v":2020},{"$f":"N195+1","v":2021},{"$f":"O195+1","v":2022},{"$f":"P195+1","v":2023},{"$f":"Q195+1","v":2024},{"$f":"R195+1","v":2025},{"$f":"S195+1","v":2026},{"$f":"T195+1","v":2027},{"$f":"U195+1","v":2028},{"$f":"V195+1","v":2029},{"$f":"W195+1","v":2030},{"$f":"X195+1","v":2031},{"$f":"Y195+1","v":2032},{"$f":"Z195+1","v":2033},{"$f":"AA195+1","v":2034}]
[null,null,"6P Shipment UEC",{"$f":"D197","v":11.72720654823728},11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728,11.72720654823728]
[null,null,{"$f":"$C$13","v":"Market UEC (Market Share Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C106,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C106,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728}]
[null,null,{"$f":"$C$14","v":"Market UEC (Market Share Weighted Average) - POST-Case UEC"},{"$f":"OFFSET(UEC!$C107,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C107,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C107,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C107,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C107,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C107,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C107,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C107,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545}]
[null,null,{"$f":"$C$15","v":"Installed UEC (Installed Base Weighted by Vintage)  - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C112,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":11.727206548237278},{"$f":"OFFSET(UEC!$C112,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":11.727206548237278},{"$f":"OFFSET(UEC!$C112,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":11.727206548237282},{"$f":"OFFSET(UEC!$C112,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":11.727206548237282},{"$f":"OFFSET(UEC!$C112,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":11.727206548237284},{"$f":"OFFSET(UEC!$C112,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":11.727206548237278},{"$f":"OFFSET(UEC!$C112,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":11.727206548237278},{"$f":"OFFSET(UEC!$C112,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":11.727206548237282},{"$f":"OFFSET(UEC!$C112,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":11.727206548237282},{"$f":"OFFSET(UEC!$C112,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":11.727206548237282},{"$f":"OFFSET(UEC!$C112,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":11.727206548237282},{"$f":"OFFSET(UEC!$C112,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C112,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":11.727206548237278},{"$f":"OFFSET(UEC!$C112,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728}]
[null,null,{"$f":"$C$16","v":"Installed UEC (Installed Base Weighted by Vintage)  - POST-Case UEC"},{"$f":"OFFSET(UEC!$C113,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C113,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":11.727206548237278},{"$f":"OFFSET(UEC!$C113,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":11.727206548237278},{"$f":"OFFSET(UEC!$C113,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":11.727206548237282},{"$f":"OFFSET(UEC!$C113,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":11.72720654823728},{"$f":"OFFSET(UEC!$C113,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":11.727206548237282},{"$f":"OFFSET(UEC!$C113,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":10.699459783416946},{"$f":"OFFSET(UEC!$C113,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":9.6793637389302631},{"$f":"OFFSET(UEC!$C113,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":8.6668614615241228},{"$f":"OFFSET(UEC!$C113,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150554},{"$f":"OFFSET(UEC!$C113,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C113,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C113,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150536},{"$f":"OFFSET(UEC!$C113,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150536},{"$f":"OFFSET(UEC!$C113,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150527},{"$f":"OFFSET(UEC!$C113,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150554},{"$f":"OFFSET(UEC!$C113,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150554},{"$f":"OFFSET(UEC!$C113,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C113,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C113,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150554},{"$f":"OFFSET(UEC!$C113,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C113,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150554},{"$f":"OFFSET(UEC!$C113,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545},{"$f":"OFFSET(UEC!$C113,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150536},{"$f":"OFFSET(UEC!$C113,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":7.6618964219150545}]
[]
[null,null,"Stock and Shipments",2010,{"$f":"D202+1","v":2011},{"$f":"E202+1","v":2012},{"$f":"F202+1","v":2013},{"$f":"G202+1","v":2014},{"$f":"H202+1","v":2015},{"$f":"I202+1","v":2016},{"$f":"J202+1","v":2017},{"$f":"K202+1","v":2018},{"$f":"L202+1","v":2019},{"$f":"M202+1","v":2020},{"$f":"N202+1","v":2021},{"$f":"O202+1","v":2022},{"$f":"P202+1","v":2023},{"$f":"Q202+1","v":2024},{"$f":"R202+1","v":2025},{"$f":"S202+1","v":2026},{"$f":"T202+1","v":2027},{"$f":"U202+1","v":2028},{"$f":"V202+1","v":2029},{"$f":"W202+1","v":2030},{"$f":"X202+1","v":2031},{"$f":"Y202+1","v":2032},{"$f":"Z202+1","v":2033},{"$f":"AA202+1","v":2034}]
[null,null,"6P Shipments (Units)",{"$f":"D206","v":322165.37340000004},324581.61370050005,327015.97580325382,329468.59562177828,331939.61008894158,334429.15716460871,336937.37584334332,339464.40616216842,342010.38920838467,344575.4671274476,347159.78313090355,349763.48150438536,352386.70761566819,355029.6079227858,357692.32998220675,360375.02245707327,363077.83512550138,365800.91888894269,368544.42578060972,371308.50897396437,374093.32279126911,376899.02271220373,379725.76538254524,382573.70862291433,385443.01143758622]
[null,null,"Replacement Shipments (Units)",{"$f":"'Stock Model'!AH467","v":0},{"$f":"'Stock Model'!AI467","v":0},{"$f":"'Stock Model'!AJ467","v":0},{"$f":"'Stock Model'!AK467","v":0},{"$f":"'Stock Model'!AL467","v":0},{"$f":"'Stock Model'!AM467","v":0},{"$f":"'Stock Model'!AN467","v":0},{"$f":"'Stock Model'!AO467","v":0},{"$f":"'Stock Model'!AP467","v":0},{"$f":"'Stock Model'!AQ467","v":0},{"$f":"'Stock Model'!AR467","v":0},{"$f":"'Stock Model'!AS467","v":0},{"$f":"'Stock Model'!AT467","v":0},{"$f":"'Stock Model'!AU467","v":0},{"$f":"'Stock Model'!AV467","v":0},{"$f":"'Stock Model'!AW467","v":0},{"$f":"'Stock Model'!AX467","v":0},{"$f":"'Stock Model'!AY467","v":0},{"$f":"'Stock Model'!AZ467","v":0},{"$f":"'Stock Model'!BA467","v":0},{"$f":"'Stock Model'!BB467","v":0},{"$f":"'Stock Model'!BC467","v":0},{"$f":"'Stock Model'!BD467","v":0},{"$f":"'Stock Model'!BE467","v":0},{"$f":"'Stock Model'!BF467","v":0}]
[null,null,"Net New Shipments (Units)",{"$f":"'Stock Model'!AH468","v":322165.37340000004},{"$f":"'Stock Model'!AI468","v":324581.61370050005},{"$f":"'Stock Model'!AJ468","v":327015.97580325382},{"$f":"'Stock Model'!AK468","v":329468.59562177828},{"$f":"'Stock Model'!AL468","v":331939.61008894158},{"$f":"'Stock Model'!AM468","v":334429.15716460871},{"$f":"'Stock Model'!AN468","v":336937.37584334332},{"$f":"'Stock Model'!AO468","v":339464.40616216842},{"$f":"'Stock Model'!AP468","v":342010.38920838467},{"$f":"'Stock Model'!AQ468","v":344575.4671274476},{"$f":"'Stock Model'!AR468","v":347159.78313090355},{"$f":"'Stock Model'!AS468","v":349763.48150438536},{"$f":"'Stock Model'!AT468","v":352386.70761566819},{"$f":"'Stock Model'!AU468","v":355029.6079227858},{"$f":"'Stock Model'!AV468","v":357692.32998220675},{"$f":"'Stock Model'!AW468","v":360375.02245707327},{"$f":"'Stock Model'!AX468","v":363077.83512550138},{"$f":"'Stock Model'!AY468","v":365800.91888894269},{"$f":"'Stock Model'!AZ468","v":368544.42578060972},{"$f":"'Stock Model'!BA468","v":371308.50897396437},{"$f":"'Stock Model'!BB468","v":374093.32279126911},{"$f":"'Stock Model'!BC468","v":376899.02271220373},{"$f":"'Stock Model'!BD468","v":379725.76538254524},{"$f":"'Stock Model'!BE468","v":382573.70862291433},{"$f":"'Stock Model'!BF468","v":385443.01143758622}]
[null,null,"Total Model Shipments (Units)",{"$f":"'Stock Model'!AH469","v":322165.37340000004},{"$f":"'Stock Model'!AI469","v":324581.61370050005},{"$f":"'Stock Model'!AJ469","v":327015.97580325382},{"$f":"'Stock Model'!AK469","v":329468.59562177828},{"$f":"'Stock Model'!AL469","v":331939.61008894158},{"$f":"'Stock Model'!AM469","v":334429.15716460871},{"$f":"'Stock Model'!AN469","v":336937.37584334332},{"$f":"'Stock Model'!AO469","v":339464.40616216842},{"$f":"'Stock Model'!AP469","v":342010.38920838467},{"$f":"'Stock Model'!AQ469","v":344575.4671274476},{"$f":"'Stock Model'!AR469","v":347159.78313090355},{"$f":"'Stock Model'!AS469","v":349763.48150438536},{"$f":"'Stock Model'!AT469","v":352386.70761566819},{"$f":"'Stock Model'!AU469","v":355029.6079227858},{"$f":"'Stock Model'!AV469","v":357692.32998220675},{"$f":"'Stock Model'!AW469","v":360375.02245707327},{"$f":"'Stock Model'!AX469","v":363077.83512550138},{"$f":"'Stock Model'!AY469","v":365800.91888894269},{"$f":"'Stock Model'!AZ469","v":368544.42578060972},{"$f":"'Stock Model'!BA469","v":371308.50897396437},{"$f":"'Stock Model'!BB469","v":374093.32279126911},{"$f":"'Stock Model'!BC469","v":376899.02271220373},{"$f":"'Stock Model'!BD469","v":379725.76538254524},{"$f":"'Stock Model'!BE469","v":382573.70862291433},{"$f":"'Stock Model'!BF469","v":385443.01143758622}]
[null,null,"Model Installed Stock (Units)",{"$f":"'Stock Model'!AH470","v":3115847.0299688978},{"$f":"'Stock Model'!AI470","v":3139215.8826936646},{"$f":"'Stock Model'!AJ470","v":3162760.0018138671},{"$f":"'Stock Model'!AK470","v":3186480.7018274711},{"$f":"'Stock Model'!AL470","v":3210379.3070911774},{"$f":"'Stock Model'!AM470","v":3234457.1518943617},{"$f":"'Stock Model'!AN470","v":3258715.5805335697},{"$f":"'Stock Model'!AO470","v":3283155.9473875714},{"$f":"'Stock Model'!AP470","v":3307779.6169929788},{"$f":"'Stock Model'!AQ470","v":3332587.9641204267},{"$f":"'Stock Model'!AR470","v":3357582.37385133},{"$f":"'Stock Model'!AS470","v":3382764.2416552156},{"$f":"'Stock Model'!AT470","v":3408134.9734676294},{"$f":"'Stock Model'!AU470","v":3433695.9857686376},{"$f":"'Stock Model'!AV470","v":3459448.7056619017},{"$f":"'Stock Model'!AW470","v":3485394.5709543671},{"$f":"'Stock Model'!AX470","v":3511535.030236525},{"$f":"'Stock Model'!AY470","v":3537871.5429632994},{"$f":"'Stock Model'!AZ470","v":3564405.5795355244},{"$f":"'Stock Model'!BA470","v":3591138.6213820414},{"$f":"'Stock Model'!BB470","v":3618072.1610424067},{"$f":"'Stock Model'!BC470","v":3645207.702250225},{"$f":"'Stock Model'!BD470","v":3672546.7600171021},{"$f":"'Stock Model'!BE470","v":3700090.8607172305},{"$f":"'Stock Model'!BF470","v":3727841.5421726098}]
[]
[null,null,"First Year Energy Consumption (kWh)",2010,{"$f":"D209+1","v":2011},{"$f":"E209+1","v":2012},{"$f":"F209+1","v":2013},{"$f":"G209+1","v":2014},{"$f":"H209+1","v":2015},{"$f":"I209+1","v":2016},{"$f":"J209+1","v":2017},{"$f":"K209+1","v":2018},{"$f":"L209+1","v":2019},{"$f":"M209+1","v":2020},{"$f":"N209+1","v":2021},{"$f":"O209+1","v":2022},{"$f":"P209+1","v":2023},{"$f":"Q209+1","v":2024},{"$f":"R209+1","v":2025},{"$f":"S209+1","v":2026},{"$f":"T209+1","v":2027},{"$f":"U209+1","v":2028},{"$f":"V209+1","v":2029},{"$f":"W209+1","v":2030},{"$f":"X209+1","v":2031},{"$f":"Y209+1","v":2032},{"$f":"Z209+1","v":2033},{"$f":"AA209+1","v":2034}]
[null,null,"6P Shipments * 6P UEC",{"$f":"D196*D203","v":3778099.8765517888},3806435.6256259275,3834983.8928181222,3863746.2720142589,3892724.3690543654,3921919.801822274,3951334.2003359413,3980969.2068384611,4010826.4758897494,4040907.6744589233,4071214.4820173662,4101748.5906324969,4132511.7050622399,4163505.542850208,4194731.8344215853,4226192.323179747,4257888.7656035954,4289822.931345623,4321996.6033307146,4354411.577855696,4387069.6646896135,4419972.6871747868,4453122.4823285975,4486520.9009460621,4520169.8077031579]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D197*D206","v":3778099.8765517888},3806435.6256259275,3834983.8928181222,3863746.2720142589,3892724.3690543654,3921919.801822274,3951334.2003359413,3980969.2068384611,4010826.4758897494,4040907.6744589233,4071214.4820173662,4101748.5906324969,4132511.7050622399,4163505.542850208,4194731.8344215853,4226192.323179747,4257888.7656035954,4289822.931345623,4321996.6033307146,4354411.577855696,4387069.6646896135,4419972.6871747868,4453122.4823285975,4486520.9009460621,4520169.8077031579]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D198*D206","v":3778099.8765517888},3806435.6256259275,3834983.8928181222,3863746.2720142589,3892724.3690543654,3921919.801822274,2581579.2743835603,2600941.118941437,2620448.1773334979,2640101.5386634991,2659902.3002034761,2679851.5674550026,2699950.4542109147,2720200.0826174971,2740601.5832371288,2761156.0951114069,2781864.7658247431,2802728.7515684292,2823749.217205192,2844927.3363342313,2866264.2913567382,2887761.2735419148,2909419.4830934787,2931240.1292166798,2953224.4301858051]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D214+1","v":2011},{"$f":"E214+1","v":2012},{"$f":"F214+1","v":2013},{"$f":"G214+1","v":2014},{"$f":"H214+1","v":2015},{"$f":"I214+1","v":2016},{"$f":"J214+1","v":2017},{"$f":"K214+1","v":2018},{"$f":"L214+1","v":2019},{"$f":"M214+1","v":2020},{"$f":"N214+1","v":2021},{"$f":"O214+1","v":2022},{"$f":"P214+1","v":2023},{"$f":"Q214+1","v":2024},{"$f":"R214+1","v":2025},{"$f":"S214+1","v":2026},{"$f":"T214+1","v":2027},{"$f":"U214+1","v":2028},{"$f":"V214+1","v":2029},{"$f":"W214+1","v":2030},{"$f":"X214+1","v":2031},{"$f":"Y214+1","v":2032},{"$f":"Z214+1","v":2033},{"$f":"AA214+1","v":2034}]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D199*D207","v":36540181.693156943},36814233.055855609,37090339.803774528,37368517.352302849,37648781.232445121,37931147.091688469,38215630.694876127,38502247.925087713,38791014.784525864,39081947.395409815,39375062.000875391,39670374.965881959,39967902.778126068,40267662.048962034,40569669.51432924,40873942.035686716,41180496.600954369,41489350.325461544,41800520.452902503,42114024.356299274,42429879.538971521,42748103.635513812,43068714.412780166,43391729.770876013,43717167.74415759]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D200*D207","v":36540181.693156943},36814233.055855609,37090339.803774528,37368517.352302849,37648781.232445121,37931147.091688469,34866496.299513139,31778860.626396492,28668067.685731471,25533943.798011474,25725448.376496561,25918389.239320289,26112777.158615187,26308622.987304807,26505937.659709584,26704732.192157425,26905017.683598608,27106805.316225596,27310106.356097288,27514932.153768029,27721294.144921284,27929203.851008199,28138672.879890762,28349712.926489938,28562335.773438618]
[]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H16&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H16,MODEL_PCS,0),0)","v":"E - AC-AC, Low Voltage"}]
[]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D224+1","v":2011},{"$f":"E224+1","v":2012},{"$f":"F224+1","v":2013},{"$f":"G224+1","v":2014},{"$f":"H224+1","v":2015},{"$f":"I224+1","v":2016},{"$f":"J224+1","v":2017},{"$f":"K224+1","v":2018},{"$f":"L224+1","v":2019},{"$f":"M224+1","v":2020},{"$f":"N224+1","v":2021},{"$f":"O224+1","v":2022},{"$f":"P224+1","v":2023},{"$f":"Q224+1","v":2024},{"$f":"R224+1","v":2025},{"$f":"S224+1","v":2026},{"$f":"T224+1","v":2027},{"$f":"U224+1","v":2028},{"$f":"V224+1","v":2029},{"$f":"W224+1","v":2030},{"$f":"X224+1","v":2031},{"$f":"Y224+1","v":2032},{"$f":"Z224+1","v":2033},{"$f":"AA224+1","v":2034}]
[null,null,"6P Shipment UEC",{"$f":"D226","v":8.0386475021353103},8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103,8.0386475021353103]
[null,null,{"$f":"$C$13","v":"Market UEC (Market Share Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C119,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C119,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103}]
[null,null,{"$f":"$C$14","v":"Market UEC (Market Share Weighted Average) - POST-Case UEC"},{"$f":"OFFSET(UEC!$C120,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C120,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C120,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C120,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C120,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C120,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C120,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C120,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748}]
[null,null,{"$f":"$C$15","v":"Installed UEC (Installed Base Weighted by Vintage)  - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C125,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353085},{"$f":"OFFSET(UEC!$C125,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353085},{"$f":"OFFSET(UEC!$C125,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353085},{"$f":"OFFSET(UEC!$C125,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353121},{"$f":"OFFSET(UEC!$C125,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353121},{"$f":"OFFSET(UEC!$C125,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353121},{"$f":"OFFSET(UEC!$C125,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353121},{"$f":"OFFSET(UEC!$C125,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353085},{"$f":"OFFSET(UEC!$C125,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C125,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103}]
[null,null,{"$f":"$C$16","v":"Installed UEC (Installed Base Weighted by Vintage)  - POST-Case UEC"},{"$f":"OFFSET(UEC!$C126,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C126,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353085},{"$f":"OFFSET(UEC!$C126,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353085},{"$f":"OFFSET(UEC!$C126,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C126,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353085},{"$f":"OFFSET(UEC!$C126,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":8.0386475021353103},{"$f":"OFFSET(UEC!$C126,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":7.5553310689508768},{"$f":"OFFSET(UEC!$C126,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":7.0756125248472213},{"$f":"OFFSET(UEC!$C126,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":6.5994650865309374},{"$f":"OFFSET(UEC!$C126,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879757},{"$f":"OFFSET(UEC!$C126,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":6.126862170087974},{"$f":"OFFSET(UEC!$C126,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":6.126862170087974},{"$f":"OFFSET(UEC!$C126,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":6.126862170087974},{"$f":"OFFSET(UEC!$C126,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879757},{"$f":"OFFSET(UEC!$C126,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":6.126862170087974},{"$f":"OFFSET(UEC!$C126,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C126,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C126,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C126,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C126,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C126,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C126,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C126,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748},{"$f":"OFFSET(UEC!$C126,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":6.126862170087974},{"$f":"OFFSET(UEC!$C126,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":6.1268621700879748}]
[]
[null,null,"Stock and Shipments",2010,{"$f":"D231+1","v":2011},{"$f":"E231+1","v":2012},{"$f":"F231+1","v":2013},{"$f":"G231+1","v":2014},{"$f":"H231+1","v":2015},{"$f":"I231+1","v":2016},{"$f":"J231+1","v":2017},{"$f":"K231+1","v":2018},{"$f":"L231+1","v":2019},{"$f":"M231+1","v":2020},{"$f":"N231+1","v":2021},{"$f":"O231+1","v":2022},{"$f":"P231+1","v":2023},{"$f":"Q231+1","v":2024},{"$f":"R231+1","v":2025},{"$f":"S231+1","v":2026},{"$f":"T231+1","v":2027},{"$f":"U231+1","v":2028},{"$f":"V231+1","v":2029},{"$f":"W231+1","v":2030},{"$f":"X231+1","v":2031},{"$f":"Y231+1","v":2032},{"$f":"Z231+1","v":2033},{"$f":"AA231+1","v":2034}]
[null,null,"6P Shipments (Units)",{"$f":"D235","v":90675},91355.062500000015,92040.225468750024,92730.527159765654,93426.006113463896,94126.701159314907,94832.651418009773,95543.89630364484,96260.475525922186,96982.429092366612,97709.797310559385,98442.620790388581,99180.940446316483,99924.797499663895,100674.23348091138,101429.29023201822,102190.00990875835,102956.43498307407,103728.60824544712,104506.57280728799,105290.37210334264,106080.04989411775,106875.65026832363,107677.21764533606,108484.79677767609]
[null,null,"Replacement Shipments (Units)",{"$f":"'Stock Model'!AH540","v":0},{"$f":"'Stock Model'!AI540","v":0},{"$f":"'Stock Model'!AJ540","v":0},{"$f":"'Stock Model'!AK540","v":0},{"$f":"'Stock Model'!AL540","v":0},{"$f":"'Stock Model'!AM540","v":0},{"$f":"'Stock Model'!AN540","v":0},{"$f":"'Stock Model'!AO540","v":0},{"$f":"'Stock Model'!AP540","v":0},{"$f":"'Stock Model'!AQ540","v":0},{"$f":"'Stock Model'!AR540","v":0},{"$f":"'Stock Model'!AS540","v":0},{"$f":"'Stock Model'!AT540","v":0},{"$f":"'Stock Model'!AU540","v":0},{"$f":"'Stock Model'!AV540","v":0},{"$f":"'Stock Model'!AW540","v":0},{"$f":"'Stock Model'!AX540","v":0},{"$f":"'Stock Model'!AY540","v":0},{"$f":"'Stock Model'!AZ540","v":0},{"$f":"'Stock Model'!BA540","v":0},{"$f":"'Stock Model'!BB540","v":0},{"$f":"'Stock Model'!BC540","v":0},{"$f":"'Stock Model'!BD540","v":0},{"$f":"'Stock Model'!BE540","v":0},{"$f":"'Stock Model'!BF540","v":0}]
[null,null,"Net New Shipments (Units)",{"$f":"'Stock Model'!AH541","v":90675},{"$f":"'Stock Model'!AI541","v":91355.062500000015},{"$f":"'Stock Model'!AJ541","v":92040.225468750024},{"$f":"'Stock Model'!AK541","v":92730.527159765654},{"$f":"'Stock Model'!AL541","v":93426.006113463896},{"$f":"'Stock Model'!AM541","v":94126.701159314907},{"$f":"'Stock Model'!AN541","v":94832.651418009773},{"$f":"'Stock Model'!AO541","v":95543.89630364484},{"$f":"'Stock Model'!AP541","v":96260.475525922186},{"$f":"'Stock Model'!AQ541","v":96982.429092366612},{"$f":"'Stock Model'!AR541","v":97709.797310559385},{"$f":"'Stock Model'!AS541","v":98442.620790388581},{"$f":"'Stock Model'!AT541","v":99180.940446316483},{"$f":"'Stock Model'!AU541","v":99924.797499663895},{"$f":"'Stock Model'!AV541","v":100674.23348091138},{"$f":"'Stock Model'!AW541","v":101429.29023201822},{"$f":"'Stock Model'!AX541","v":102190.00990875835},{"$f":"'Stock Model'!AY541","v":102956.43498307407},{"$f":"'Stock Model'!AZ541","v":103728.60824544712},{"$f":"'Stock Model'!BA541","v":104506.57280728799},{"$f":"'Stock Model'!BB541","v":105290.37210334264},{"$f":"'Stock Model'!BC541","v":106080.04989411775},{"$f":"'Stock Model'!BD541","v":106875.65026832363},{"$f":"'Stock Model'!BE541","v":107677.21764533606},{"$f":"'Stock Model'!BF541","v":108484.79677767609}]
[null,null,"Total Model Shipments (Units)",{"$f":"'Stock Model'!AH542","v":90675},{"$f":"'Stock Model'!AI542","v":91355.062500000015},{"$f":"'Stock Model'!AJ542","v":92040.225468750024},{"$f":"'Stock Model'!AK542","v":92730.527159765654},{"$f":"'Stock Model'!AL542","v":93426.006113463896},{"$f":"'Stock Model'!AM542","v":94126.701159314907},{"$f":"'Stock Model'!AN542","v":94832.651418009773},{"$f":"'Stock Model'!AO542","v":95543.89630364484},{"$f":"'Stock Model'!AP542","v":96260.475525922186},{"$f":"'Stock Model'!AQ542","v":96982.429092366612},{"$f":"'Stock Model'!AR542","v":97709.797310559385},{"$f":"'Stock Model'!AS542","v":98442.620790388581},{"$f":"'Stock Model'!AT542","v":99180.940446316483},{"$f":"'Stock Model'!AU542","v":99924.797499663895},{"$f":"'Stock Model'!AV542","v":100674.23348091138},{"$f":"'Stock Model'!AW542","v":101429.29023201822},{"$f":"'Stock Model'!AX542","v":102190.00990875835},{"$f":"'Stock Model'!AY542","v":102956.43498307407},{"$f":"'Stock Model'!AZ542","v":103728.60824544712},{"$f":"'Stock Model'!BA542","v":104506.57280728799},{"$f":"'Stock Model'!BB542","v":105290.37210334264},{"$f":"'Stock Model'!BC542","v":106080.04989411775},{"$f":"'Stock Model'!BD542","v":106875.65026832363},{"$f":"'Stock Model'!BE542","v":107677.21764533606},{"$f":"'Stock Model'!BF542","v":108484.79677767609}]
[null,null,"Model Installed Stock (Units)",{"$f":"'Stock Model'!AH543","v":534024.93686312519},{"$f":"'Stock Model'!AI543","v":538030.12388959865},{"$f":"'Stock Model'!AJ543","v":542065.34981877066},{"$f":"'Stock Model'!AK543","v":546130.83994241152},{"$f":"'Stock Model'!AL543","v":550226.82124197949},{"$f":"'Stock Model'!AM543","v":554353.52240129444},{"$f":"'Stock Model'!AN543","v":558511.17381930421},{"$f":"'Stock Model'!AO543","v":562700.00762294908},{"$f":"'Stock Model'!AP543","v":566920.25768012123},{"$f":"'Stock Model'!AQ543","v":571172.15961272223},{"$f":"'Stock Model'!AR543","v":575455.95080981764},{"$f":"'Stock Model'!AS543","v":579771.87044089136},{"$f":"'Stock Model'!AT543","v":584120.15946919809},{"$f":"'Stock Model'!AU543","v":588501.06066521711},{"$f":"'Stock Model'!AV543","v":592914.81862020632},{"$f":"'Stock Model'!AW543","v":597361.67975985794},{"$f":"'Stock Model'!AX543","v":601841.89235805685},{"$f":"'Stock Model'!AY543","v":606355.70655074238},{"$f":"'Stock Model'!AZ543","v":610903.37434987305},{"$f":"'Stock Model'!BA543","v":615485.14965749718},{"$f":"'Stock Model'!BB543","v":620101.28827992838},{"$f":"'Stock Model'!BC543","v":624752.04794202792},{"$f":"'Stock Model'!BD543","v":629437.68830159318},{"$f":"'Stock Model'!BE543","v":634158.47096385516},{"$f":"'Stock Model'!BF543","v":638914.6594960842}]
[]
[null,null,"First Year Energy Consumption (kWh)",2010,{"$f":"D238+1","v":2011},{"$f":"E238+1","v":2012},{"$f":"F238+1","v":2013},{"$f":"G238+1","v":2014},{"$f":"H238+1","v":2015},{"$f":"I238+1","v":2016},{"$f":"J238+1","v":2017},{"$f":"K238+1","v":2018},{"$f":"L238+1","v":2019},{"$f":"M238+1","v":2020},{"$f":"N238+1","v":2021},{"$f":"O238+1","v":2022},{"$f":"P238+1","v":2023},{"$f":"Q238+1","v":2024},{"$f":"R238+1","v":2025},{"$f":"S238+1","v":2026},{"$f":"T238+1","v":2027},{"$f":"U238+1","v":2028},{"$f":"V238+1","v":2029},{"$f":"W238+1","v":2030},{"$f":"X238+1","v":2031},{"$f":"Y238+1","v":2032},{"$f":"Z238+1","v":2033},{"$f":"AA238+1","v":2034}]
[null,null,"6P Shipments * 6P UEC",{"$f":"D225*D232","v":728904.36225611926},734371.14497304033,739878.9285603381,745428.02052454068,751018.73067847476,756651.37115856365,762326.2564422529,768043.7033655697,773804.03114081151,779607.56137436768,785454.61808467563,791345.52772031073,797280.61917821295,803260.22382204991,809284.67550071527,815354.31056697073,821469.46789622295,827630.48890544486,833837.71757223562,840091.50045402755,846392.18670743273,852740.1281077388,859135.67906854674,865579.19666156091,872071.0406365227]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D226*D235","v":728904.36225611926},734371.14497304033,739878.9285603381,745428.02052454068,751018.73067847476,756651.37115856365,762326.2564422529,768043.7033655697,773804.03114081151,779607.56137436768,785454.61808467563,791345.52772031073,797280.61917821295,803260.22382204991,809284.67550071527,815354.31056697073,821469.46789622295,827630.48890544486,833837.71757223562,840091.50045402755,846392.18670743273,852740.1281077388,859135.67906854674,865579.19666156091,872071.0406365227]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D227*D235","v":728904.36225611926},734371.14497304033,739878.9285603381,745428.02052454068,751018.73067847476,756651.37115856365,581026.58446214383,585384.28384560987,589774.66597445204,594197.97596926044,598654.46078903007,603144.3692449478,607667.95201428479,612225.46165439219,616817.15261680016,621443.28126142616,626104.10587088682,630799.88666491862,635530.88581490552,640297.36745851743,645099.59771445626,649937.8446973149,654812.37853254483,659723.47137153882,664671.39740682545]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D243+1","v":2011},{"$f":"E243+1","v":2012},{"$f":"F243+1","v":2013},{"$f":"G243+1","v":2014},{"$f":"H243+1","v":2015},{"$f":"I243+1","v":2016},{"$f":"J243+1","v":2017},{"$f":"K243+1","v":2018},{"$f":"L243+1","v":2019},{"$f":"M243+1","v":2020},{"$f":"N243+1","v":2021},{"$f":"O243+1","v":2022},{"$f":"P243+1","v":2023},{"$f":"Q243+1","v":2024},{"$f":"R243+1","v":2025},{"$f":"S243+1","v":2026},{"$f":"T243+1","v":2027},{"$f":"U243+1","v":2028},{"$f":"V243+1","v":2029},{"$f":"W243+1","v":2030},{"$f":"X243+1","v":2031},{"$f":"Y243+1","v":2032},{"$f":"Z243+1","v":2033},{"$f":"AA243+1","v":2034}]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D228*D236","v":4292838.2247927282},4325034.5114786727,4357472.2703147633,4390153.312342125,4423079.462184689,4456252.5581510765,4489674.4523372101,4523347.0107297404,4557272.1133102132,4591451.6541600414,4625887.5415662406,4660581.6981279878,4695536.0608639484,4730752.5813204283,4766233.2256803317,4801979.9748729356,4837994.8246844821,4874279.7858696179,4910836.8842636403,4947668.1608956177,4984775.672102334,5022161.4896431025,5059827.7008154253,5097776.4085715422,5136009.7316358294]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D229*D236","v":4292838.2247927282},4325034.5114786727,4357472.2703147633,4390153.312342125,4423079.462184689,4456252.5581510765,4219736.8239132129,3981447.2216685652,3741370.4474070827,3499493.0973386392,3525739.2955686776,3552182.3402854432,3578823.7078375844,3605664.8856463674,3632707.3722887146,3659952.6775808809,3687402.3226627377,3715057.8400827087,3742920.7738833297,3770992.6796874553,3799275.1247851108,3827769.6882209997,3856477.9608826577,3885401.5455892771,3914542.0571811981]
[]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!H17&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H17,MODEL_PCS,0),0)","v":"X - Multiple-voltage EPSs"}]
[]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D253+1","v":2011},{"$f":"E253+1","v":2012},{"$f":"F253+1","v":2013},{"$f":"G253+1","v":2014},{"$f":"H253+1","v":2015},{"$f":"I253+1","v":2016},{"$f":"J253+1","v":2017},{"$f":"K253+1","v":2018},{"$f":"L253+1","v":2019},{"$f":"M253+1","v":2020},{"$f":"N253+1","v":2021},{"$f":"O253+1","v":2022},{"$f":"P253+1","v":2023},{"$f":"Q253+1","v":2024},{"$f":"R253+1","v":2025},{"$f":"S253+1","v":2026},{"$f":"T253+1","v":2027},{"$f":"U253+1","v":2028},{"$f":"V253+1","v":2029},{"$f":"W253+1","v":2030},{"$f":"X253+1","v":2031},{"$f":"Y253+1","v":2032},{"$f":"Z253+1","v":2033},{"$f":"AA253+1","v":2034}]
[null,null,"6P Shipment UEC",{"$f":"D255","v":37.637771419868955},37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955,37.637771419868955]
[null,null,{"$f":"$C$13","v":"Market UEC (Market Share Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C132,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C132,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955}]
[null,null,{"$f":"$C$14","v":"Market UEC (Market Share Weighted Average) - POST-Case UEC"},{"$f":"OFFSET(UEC!$C133,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C133,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C133,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C133,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C133,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C133,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C133,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C133,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817}]
[null,null,{"$f":"$C$15","v":"Installed UEC (Installed Base Weighted by Vintage)  - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C138,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":37.637771419868962},{"$f":"OFFSET(UEC!$C138,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":37.637771419868962},{"$f":"OFFSET(UEC!$C138,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":37.637771419868947},{"$f":"OFFSET(UEC!$C138,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":37.637771419868962},{"$f":"OFFSET(UEC!$C138,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":37.637771419868947},{"$f":"OFFSET(UEC!$C138,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":37.637771419868947},{"$f":"OFFSET(UEC!$C138,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":37.637771419868962},{"$f":"OFFSET(UEC!$C138,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":37.637771419868947},{"$f":"OFFSET(UEC!$C138,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C138,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955}]
[null,null,{"$f":"$C$16","v":"Installed UEC (Installed Base Weighted by Vintage)  - POST-Case UEC"},{"$f":"OFFSET(UEC!$C139,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C139,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C139,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C139,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":37.637771419868962},{"$f":"OFFSET(UEC!$C139,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":37.637771419868955},{"$f":"OFFSET(UEC!$C139,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":37.637771419868962},{"$f":"OFFSET(UEC!$C139,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":36.328435748743694},{"$f":"OFFSET(UEC!$C139,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":35.02884699328439},{"$f":"OFFSET(UEC!$C139,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":33.738932595806169},{"$f":"OFFSET(UEC!$C139,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C139,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":32.45862053875581},{"$f":"OFFSET(UEC!$C139,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":32.45862053875581},{"$f":"OFFSET(UEC!$C139,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":32.45862053875581},{"$f":"OFFSET(UEC!$C139,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":32.458620538755824},{"$f":"OFFSET(UEC!$C139,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C139,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C139,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C139,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C139,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C139,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C139,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C139,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C139,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":32.45862053875581},{"$f":"OFFSET(UEC!$C139,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817},{"$f":"OFFSET(UEC!$C139,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":32.458620538755817}]
[]
[null,null,"Stock and Shipments",2010,{"$f":"D260+1","v":2011},{"$f":"E260+1","v":2012},{"$f":"F260+1","v":2013},{"$f":"G260+1","v":2014},{"$f":"H260+1","v":2015},{"$f":"I260+1","v":2016},{"$f":"J260+1","v":2017},{"$f":"K260+1","v":2018},{"$f":"L260+1","v":2019},{"$f":"M260+1","v":2020},{"$f":"N260+1","v":2021},{"$f":"O260+1","v":2022},{"$f":"P260+1","v":2023},{"$f":"Q260+1","v":2024},{"$f":"R260+1","v":2025},{"$f":"S260+1","v":2026},{"$f":"T260+1","v":2027},{"$f":"U260+1","v":2028},{"$f":"V260+1","v":2029},{"$f":"W260+1","v":2030},{"$f":"X260+1","v":2031},{"$f":"Y260+1","v":2032},{"$f":"Z260+1","v":2033},{"$f":"AA260+1","v":2034}]
[null,null,"6P Shipments (Units)",{"$f":"D264","v":309364.23960000003},311684.47139700007,314022.10493247764,316377.27071947121,318750.10024986725,321140.72600174131,323549.28144675441,325975.90105760511,328420.72031553712,330883.87571790372,333365.50478578801,335865.7460716815,338384.73916721909,340922.62471097329,343479.54439630563,346055.6409792779,348651.05828662252,351265.94122377224,353900.43578295055,356554.68905132276,359228.84921920765,361923.0655883518,364637.48858026444,367372.26974461641,370127.56176770106]
[null,null,"Replacement Shipments (Units)",{"$f":"'Stock Model'!AH613","v":0},{"$f":"'Stock Model'!AI613","v":0},{"$f":"'Stock Model'!AJ613","v":0},{"$f":"'Stock Model'!AK613","v":0},{"$f":"'Stock Model'!AL613","v":0},{"$f":"'Stock Model'!AM613","v":0},{"$f":"'Stock Model'!AN613","v":0},{"$f":"'Stock Model'!AO613","v":0},{"$f":"'Stock Model'!AP613","v":0},{"$f":"'Stock Model'!AQ613","v":0},{"$f":"'Stock Model'!AR613","v":0},{"$f":"'Stock Model'!AS613","v":0},{"$f":"'Stock Model'!AT613","v":0},{"$f":"'Stock Model'!AU613","v":0},{"$f":"'Stock Model'!AV613","v":0},{"$f":"'Stock Model'!AW613","v":0},{"$f":"'Stock Model'!AX613","v":0},{"$f":"'Stock Model'!AY613","v":0},{"$f":"'Stock Model'!AZ613","v":0},{"$f":"'Stock Model'!BA613","v":0},{"$f":"'Stock Model'!BB613","v":0},{"$f":"'Stock Model'!BC613","v":0},{"$f":"'Stock Model'!BD613","v":0},{"$f":"'Stock Model'!BE613","v":0},{"$f":"'Stock Model'!BF613","v":0}]
[null,null,"Net New Shipments (Units)",{"$f":"'Stock Model'!AH614","v":309364.23960000003},{"$f":"'Stock Model'!AI614","v":311684.47139700007},{"$f":"'Stock Model'!AJ614","v":314022.10493247764},{"$f":"'Stock Model'!AK614","v":316377.27071947121},{"$f":"'Stock Model'!AL614","v":318750.10024986725},{"$f":"'Stock Model'!AM614","v":321140.72600174131},{"$f":"'Stock Model'!AN614","v":323549.28144675441},{"$f":"'Stock Model'!AO614","v":325975.90105760511},{"$f":"'Stock Model'!AP614","v":328420.72031553712},{"$f":"'Stock Model'!AQ614","v":330883.87571790372},{"$f":"'Stock Model'!AR614","v":333365.50478578801},{"$f":"'Stock Model'!AS614","v":335865.7460716815},{"$f":"'Stock Model'!AT614","v":338384.73916721909},{"$f":"'Stock Model'!AU614","v":340922.62471097329},{"$f":"'Stock Model'!AV614","v":343479.54439630563},{"$f":"'Stock Model'!AW614","v":346055.6409792779},{"$f":"'Stock Model'!AX614","v":348651.05828662252},{"$f":"'Stock Model'!AY614","v":351265.94122377224},{"$f":"'Stock Model'!AZ614","v":353900.43578295055},{"$f":"'Stock Model'!BA614","v":356554.68905132276},{"$f":"'Stock Model'!BB614","v":359228.84921920765},{"$f":"'Stock Model'!BC614","v":361923.0655883518},{"$f":"'Stock Model'!BD614","v":364637.48858026444},{"$f":"'Stock Model'!BE614","v":367372.26974461641},{"$f":"'Stock Model'!BF614","v":370127.56176770106}]
[null,null,"Total Model Shipments (Units)",{"$f":"'Stock Model'!AH615","v":309364.23960000003},{"$f":"'Stock Model'!AI615","v":311684.47139700007},{"$f":"'Stock Model'!AJ615","v":314022.10493247764},{"$f":"'Stock Model'!AK615","v":316377.27071947121},{"$f":"'Stock Model'!AL615","v":318750.10024986725},{"$f":"'Stock Model'!AM615","v":321140.72600174131},{"$f":"'Stock Model'!AN615","v":323549.28144675441},{"$f":"'Stock Model'!AO615","v":325975.90105760511},{"$f":"'Stock Model'!AP615","v":328420.72031553712},{"$f":"'Stock Model'!AQ615","v":330883.87571790372},{"$f":"'Stock Model'!AR615","v":333365.50478578801},{"$f":"'Stock Model'!AS615","v":335865.7460716815},{"$f":"'Stock Model'!AT615","v":338384.73916721909},{"$f":"'Stock Model'!AU615","v":340922.62471097329},{"$f":"'Stock Model'!AV615","v":343479.54439630563},{"$f":"'Stock Model'!AW615","v":346055.6409792779},{"$f":"'Stock Model'!AX615","v":348651.05828662252},{"$f":"'Stock Model'!AY615","v":351265.94122377224},{"$f":"'Stock Model'!AZ615","v":353900.43578295055},{"$f":"'Stock Model'!BA615","v":356554.68905132276},{"$f":"'Stock Model'!BB615","v":359228.84921920765},{"$f":"'Stock Model'!BC615","v":361923.0655883518},{"$f":"'Stock Model'!BD615","v":364637.48858026444},{"$f":"'Stock Model'!BE615","v":367372.26974461641},{"$f":"'Stock Model'!BF615","v":370127.56176770106}]
[null,null,"Model Installed Stock (Units)",{"$f":"'Stock Model'!AH616","v":1821982.0073901154},{"$f":"'Stock Model'!AI616","v":1835646.8724455414},{"$f":"'Stock Model'!AJ616","v":1849414.2239888834},{"$f":"'Stock Model'!AK616","v":1863284.8306688},{"$f":"'Stock Model'!AL616","v":1877259.4668988162},{"$f":"'Stock Model'!AM616","v":1891338.9129005575},{"$f":"'Stock Model'!AN616","v":1905523.954747312},{"$f":"'Stock Model'!AO616","v":1919815.384407917},{"$f":"'Stock Model'!AP616","v":1934213.9997909765},{"$f":"'Stock Model'!AQ616","v":1948720.6047894091},{"$f":"'Stock Model'!AR616","v":1963336.0093253297},{"$f":"'Stock Model'!AS616","v":1978061.0293952697},{"$f":"'Stock Model'!AT616","v":1992896.4871157343},{"$f":"'Stock Model'!AU616","v":2007843.2107691029},{"$f":"'Stock Model'!AV616","v":2022902.0348498714},{"$f":"'Stock Model'!AW616","v":2038073.8001112456},{"$f":"'Stock Model'!AX616","v":2053359.3536120802},{"$f":"'Stock Model'!AY616","v":2068759.5487641706},{"$f":"'Stock Model'!AZ616","v":2084275.2453799022},{"$f":"'Stock Model'!BA616","v":2099907.3097202517},{"$f":"'Stock Model'!BB616","v":2115656.6145431534},{"$f":"'Stock Model'!BC616","v":2131524.0391522273},{"$f":"'Stock Model'!BD616","v":2147510.4694458698},{"$f":"'Stock Model'!BE616","v":2163616.7979667136},{"$f":"'Stock Model'!BF616","v":2179843.9239514638}]
[]
[null,null,"First Year Energy Consumption (kWh)",2010,{"$f":"D267+1","v":2011},{"$f":"E267+1","v":2012},{"$f":"F267+1","v":2013},{"$f":"G267+1","v":2014},{"$f":"H267+1","v":2015},{"$f":"I267+1","v":2016},{"$f":"J267+1","v":2017},{"$f":"K267+1","v":2018},{"$f":"L267+1","v":2019},{"$f":"M267+1","v":2020},{"$f":"N267+1","v":2021},{"$f":"O267+1","v":2022},{"$f":"P267+1","v":2023},{"$f":"Q267+1","v":2024},{"$f":"R267+1","v":2025},{"$f":"S267+1","v":2026},{"$f":"T267+1","v":2027},{"$f":"U267+1","v":2028},{"$f":"V267+1","v":2029},{"$f":"W267+1","v":2030},{"$f":"X267+1","v":2031},{"$f":"Y267+1","v":2032},{"$f":"Z267+1","v":2033},{"$f":"AA267+1","v":2034}]
[null,null,"6P Shipments * 6P UEC",{"$f":"D254*D261","v":11643780.535546372},11731108.889562972,11819092.206234697,11907735.397781456,11997043.413264817,12087021.238864306,12177673.89815579,12269006.45239196,12361024.000784898,12453731.680790788,12547134.668396719,12641238.178409697,12736047.46474777,12831567.82073338,12927804.579388881,13024763.113734297,13122448.837087305,13220867.203365464,13320023.707390705,13419923.885196138,13520573.314335108,13621977.614192626,13724142.446299069,13827073.514646312,13930776.566006159]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D255*D264","v":11643780.535546372},11731108.889562972,11819092.206234697,11907735.397781456,11997043.413264817,12087021.238864306,12177673.89815579,12269006.45239196,12361024.000784898,12453731.680790788,12547134.668396719,12641238.178409697,12736047.46474777,12831567.82073338,12927804.579388881,13024763.113734297,13122448.837087305,13220867.203365464,13320023.707390705,13419923.885196138,13520573.314335108,13621977.614192626,13724142.446299069,13827073.514646312,13930776.566006159]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D256*D264","v":11643780.535546372},11731108.889562972,11819092.206234697,11907735.397781456,11997043.413264817,12087021.238864306,10501963.352067309,10580728.077207815,10660083.537786873,10740034.164320277,10820584.420552678,10901738.803706827,10983501.844734628,11065878.10857014,11148872.194384417,11232488.735842299,11316732.401361117,11401607.894371327,11487119.953579113,11573273.353230959,11660072.903380189,11747523.450155545,11835629.876031712,11924397.100101948,12013830.078352714]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D272+1","v":2011},{"$f":"E272+1","v":2012},{"$f":"F272+1","v":2013},{"$f":"G272+1","v":2014},{"$f":"H272+1","v":2015},{"$f":"I272+1","v":2016},{"$f":"J272+1","v":2017},{"$f":"K272+1","v":2018},{"$f":"L272+1","v":2019},{"$f":"M272+1","v":2020},{"$f":"N272+1","v":2021},{"$f":"O272+1","v":2022},{"$f":"P272+1","v":2023},{"$f":"Q272+1","v":2024},{"$f":"R272+1","v":2025},{"$f":"S272+1","v":2026},{"$f":"T272+1","v":2027},{"$f":"U272+1","v":2028},{"$f":"V272+1","v":2029},{"$f":"W272+1","v":2030},{"$f":"X272+1","v":2031},{"$f":"Y272+1","v":2032},{"$f":"Z272+1","v":2033},{"$f":"AA272+1","v":2034}]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D257*D265","v":68575342.325263157},69089657.392702639,69607829.823147923,70129888.546821535,70655862.710922688,71185781.68125464,71719675.043864027,72257572.606693029,72799504.40124324,73345500.684252575,73895591.939384446,74449808.878929839,75008182.445521817,75570743.813863263,76137524.392467245,76708555.825410739,77283869.994101346,77863499.019057095,78447475.261700049,79035831.3261628,79628600.061108992,80225814.561567336,80827508.170779124,81433714.482059956,82044467.340675399]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D258*D265","v":68575342.325263157},69089657.392702639,69607829.823147923,70129888.546821535,70655862.710922688,71185781.68125464,69224704.557729706,67248919.355778381,65258315.764812402,63252782.646914169,63727178.516766012,64205132.35564176,64686670.848309077,65171820.87967144,65660609.536268972,66153064.107790992,66649212.088599436,67149081.17926392,67652699.288108408,68160094.532769233,68671295.241764992,69186329.956078246,69705227.430748835,70228016.636479467,70754726.761253059]
[]
[]
[]
[]
[]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D281+1","v":2011},{"$f":"E281+1","v":2012},{"$f":"F281+1","v":2013},{"$f":"G281+1","v":2014},{"$f":"H281+1","v":2015},{"$f":"I281+1","v":2016},{"$f":"J281+1","v":2017},{"$f":"K281+1","v":2018},{"$f":"L281+1","v":2019},{"$f":"M281+1","v":2020},{"$f":"N281+1","v":2021},{"$f":"O281+1","v":2022},{"$f":"P281+1","v":2023},{"$f":"Q281+1","v":2024},{"$f":"R281+1","v":2025},{"$f":"S281+1","v":2026},{"$f":"T281+1","v":2027},{"$f":"U281+1","v":2028},{"$f":"V281+1","v":2029},{"$f":"W281+1","v":2030},{"$f":"X281+1","v":2031},{"$f":"Y281+1","v":2032},{"$f":"Z281+1","v":2033},{"$f":"AA281+1","v":2034}]
[null,null,"6P Shipment UEC",{"$f":"D283","v":161.95630259792},161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792,161.95630259792]
[null,null,{"$f":"$C$13","v":"Market UEC (Market Share Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C145,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C145,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":161.95630259792}]
[null,null,{"$f":"$C$14","v":"Market UEC (Market Share Weighted Average) - POST-Case UEC"},{"$f":"OFFSET(UEC!$C146,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C146,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C146,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C146,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C146,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C146,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C146,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C146,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419}]
[null,null,{"$f":"$C$15","v":"Installed UEC (Installed Base Weighted by Vintage)  - PRE-Case UEC"},{"$f":"OFFSET(UEC!$C151,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C151,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C151,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":161.95630259792003},{"$f":"OFFSET(UEC!$C151,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":161.95630259792003},{"$f":"OFFSET(UEC!$C151,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":161.95630259792003},{"$f":"OFFSET(UEC!$C151,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C151,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C151,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C151,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C151,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C151,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C151,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C151,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":161.95630259792003},{"$f":"OFFSET(UEC!$C151,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C151,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":161.95630259792}]
[null,null,{"$f":"$C$16","v":"Installed UEC (Installed Base Weighted by Vintage)  - POST-Case UEC"},{"$f":"OFFSET(UEC!$C152,0,MATCH(D$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C152,0,MATCH(E$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C152,0,MATCH(F$11,UEC!$D$10:$AV$10,0))","v":161.95630259791997},{"$f":"OFFSET(UEC!$C152,0,MATCH(G$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C152,0,MATCH(H$11,UEC!$D$10:$AV$10,0))","v":161.95630259792},{"$f":"OFFSET(UEC!$C152,0,MATCH(I$11,UEC!$D$10:$AV$10,0))","v":161.95630259792003},{"$f":"OFFSET(UEC!$C152,0,MATCH(J$11,UEC!$D$10:$AV$10,0))","v":129.96658868245461},{"$f":"OFFSET(UEC!$C152,0,MATCH(K$11,UEC!$D$10:$AV$10,0))","v":98.215011595144077},{"$f":"OFFSET(UEC!$C152,0,MATCH(L$11,UEC!$D$10:$AV$10,0))","v":66.699798605257683},{"$f":"OFFSET(UEC!$C152,0,MATCH(M$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C152,0,MATCH(N$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C152,0,MATCH(O$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C152,0,MATCH(P$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C152,0,MATCH(Q$11,UEC!$D$10:$AV$10,0))","v":35.419190178571426},{"$f":"OFFSET(UEC!$C152,0,MATCH(R$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C152,0,MATCH(S$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C152,0,MATCH(T$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C152,0,MATCH(U$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C152,0,MATCH(V$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C152,0,MATCH(W$11,UEC!$D$10:$AV$10,0))","v":35.419190178571426},{"$f":"OFFSET(UEC!$C152,0,MATCH(X$11,UEC!$D$10:$AV$10,0))","v":35.419190178571426},{"$f":"OFFSET(UEC!$C152,0,MATCH(Y$11,UEC!$D$10:$AV$10,0))","v":35.419190178571426},{"$f":"OFFSET(UEC!$C152,0,MATCH(Z$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419},{"$f":"OFFSET(UEC!$C152,0,MATCH(AA$11,UEC!$D$10:$AV$10,0))","v":35.419190178571412},{"$f":"OFFSET(UEC!$C152,0,MATCH(AB$11,UEC!$D$10:$AV$10,0))","v":35.419190178571419}]
[]
[null,null,"Stock and Shipments",2010,{"$f":"D288+1","v":2011},{"$f":"E288+1","v":2012},{"$f":"F288+1","v":2013},{"$f":"G288+1","v":2014},{"$f":"H288+1","v":2015},{"$f":"I288+1","v":2016},{"$f":"J288+1","v":2017},{"$f":"K288+1","v":2018},{"$f":"L288+1","v":2019},{"$f":"M288+1","v":2020},{"$f":"N288+1","v":2021},{"$f":"O288+1","v":2022},{"$f":"P288+1","v":2023},{"$f":"Q288+1","v":2024},{"$f":"R288+1","v":2025},{"$f":"S288+1","v":2026},{"$f":"T288+1","v":2027},{"$f":"U288+1","v":2028},{"$f":"V288+1","v":2029},{"$f":"W288+1","v":2030},{"$f":"X288+1","v":2031},{"$f":"Y288+1","v":2032},{"$f":"Z288+1","v":2033},{"$f":"AA288+1","v":2034}]
[null,null,"6P Shipments (Units)",{"$f":"D292","v":120.9},121.80675000000002,122.72030062500004,123.64070287968755,124.5680081512852,125.50226821241986,126.44353522401303,127.39186173819313,128.34730070122959,129.30990545648882,130.27972974741252,131.25682772051812,132.241253928422,133.23306333288519,134.23231130788184,135.23905364269095,136.25334654501114,137.27524664409876,138.30481099392949,139.34209707638399,140.38716280445686,141.44006652549032,142.5008670244315,143.56962352711474,144.64639570356812]
[null,null,"Replacement Shipments (Units)",{"$f":"'Stock Model'!AH686","v":0},{"$f":"'Stock Model'!AI686","v":0},{"$f":"'Stock Model'!AJ686","v":0},{"$f":"'Stock Model'!AK686","v":0},{"$f":"'Stock Model'!AL686","v":0},{"$f":"'Stock Model'!AM686","v":0},{"$f":"'Stock Model'!AN686","v":0},{"$f":"'Stock Model'!AO686","v":0},{"$f":"'Stock Model'!AP686","v":0},{"$f":"'Stock Model'!AQ686","v":0},{"$f":"'Stock Model'!AR686","v":0},{"$f":"'Stock Model'!AS686","v":0},{"$f":"'Stock Model'!AT686","v":0},{"$f":"'Stock Model'!AU686","v":0},{"$f":"'Stock Model'!AV686","v":0},{"$f":"'Stock Model'!AW686","v":0},{"$f":"'Stock Model'!AX686","v":0},{"$f":"'Stock Model'!AY686","v":0},{"$f":"'Stock Model'!AZ686","v":0},{"$f":"'Stock Model'!BA686","v":0},{"$f":"'Stock Model'!BB686","v":0},{"$f":"'Stock Model'!BC686","v":0},{"$f":"'Stock Model'!BD686","v":0},{"$f":"'Stock Model'!BE686","v":0},{"$f":"'Stock Model'!BF686","v":0}]
[null,null,"Net New Shipments (Units)",{"$f":"'Stock Model'!AH687","v":120.9},{"$f":"'Stock Model'!AI687","v":121.80675000000002},{"$f":"'Stock Model'!AJ687","v":122.72030062500004},{"$f":"'Stock Model'!AK687","v":123.64070287968755},{"$f":"'Stock Model'!AL687","v":124.5680081512852},{"$f":"'Stock Model'!AM687","v":125.50226821241986},{"$f":"'Stock Model'!AN687","v":126.44353522401303},{"$f":"'Stock Model'!AO687","v":127.39186173819313},{"$f":"'Stock Model'!AP687","v":128.34730070122959},{"$f":"'Stock Model'!AQ687","v":129.30990545648882},{"$f":"'Stock Model'!AR687","v":130.27972974741252},{"$f":"'Stock Model'!AS687","v":131.25682772051812},{"$f":"'Stock Model'!AT687","v":132.241253928422},{"$f":"'Stock Model'!AU687","v":133.23306333288519},{"$f":"'Stock Model'!AV687","v":134.23231130788184},{"$f":"'Stock Model'!AW687","v":135.23905364269095},{"$f":"'Stock Model'!AX687","v":136.25334654501114},{"$f":"'Stock Model'!AY687","v":137.27524664409876},{"$f":"'Stock Model'!AZ687","v":138.30481099392949},{"$f":"'Stock Model'!BA687","v":139.34209707638399},{"$f":"'Stock Model'!BB687","v":140.38716280445686},{"$f":"'Stock Model'!BC687","v":141.44006652549032},{"$f":"'Stock Model'!BD687","v":142.5008670244315},{"$f":"'Stock Model'!BE687","v":143.56962352711474},{"$f":"'Stock Model'!BF687","v":144.64639570356812}]
[null,null,"Total Model Shipments (Units)",{"$f":"'Stock Model'!AH688","v":120.9},{"$f":"'Stock Model'!AI688","v":121.80675000000002},{"$f":"'Stock Model'!AJ688","v":122.72030062500004},{"$f":"'Stock Model'!AK688","v":123.64070287968755},{"$f":"'Stock Model'!AL688","v":124.5680081512852},{"$f":"'Stock Model'!AM688","v":125.50226821241986},{"$f":"'Stock Model'!AN688","v":126.44353522401303},{"$f":"'Stock Model'!AO688","v":127.39186173819313},{"$f":"'Stock Model'!AP688","v":128.34730070122959},{"$f":"'Stock Model'!AQ688","v":129.30990545648882},{"$f":"'Stock Model'!AR688","v":130.27972974741252},{"$f":"'Stock Model'!AS688","v":131.25682772051812},{"$f":"'Stock Model'!AT688","v":132.241253928422},{"$f":"'Stock Model'!AU688","v":133.23306333288519},{"$f":"'Stock Model'!AV688","v":134.23231130788184},{"$f":"'Stock Model'!AW688","v":135.23905364269095},{"$f":"'Stock Model'!AX688","v":136.25334654501114},{"$f":"'Stock Model'!AY688","v":137.27524664409876},{"$f":"'Stock Model'!AZ688","v":138.30481099392949},{"$f":"'Stock Model'!BA688","v":139.34209707638399},{"$f":"'Stock Model'!BB688","v":140.38716280445686},{"$f":"'Stock Model'!BC688","v":141.44006652549032},{"$f":"'Stock Model'!BD688","v":142.5008670244315},{"$f":"'Stock Model'!BE688","v":143.56962352711474},{"$f":"'Stock Model'!BF688","v":144.64639570356812}]
[null,null,"Model Installed Stock (Units)",{"$f":"'Stock Model'!AH689","v":1281.4891708667028},{"$f":"'Stock Model'!AI689","v":1291.1003396482031},{"$f":"'Stock Model'!AJ689","v":1300.7835921955646},{"$f":"'Stock Model'!AK689","v":1310.5394691370313},{"$f":"'Stock Model'!AL689","v":1320.3685151555592},{"$f":"'Stock Model'!AM689","v":1330.2712790192263},{"$f":"'Stock Model'!AN689","v":1340.2483136118706},{"$f":"'Stock Model'!AO689","v":1350.3001759639596},{"$f":"'Stock Model'!AP689","v":1360.4274272836892},{"$f":"'Stock Model'!AQ689","v":1370.6306329883173},{"$f":"'Stock Model'!AR689","v":1380.9103627357299},{"$f":"'Stock Model'!AS689","v":1391.267190456248},{"$f":"'Stock Model'!AT689","v":1401.7016943846697},{"$f":"'Stock Model'!AU689","v":1412.2144570925552},{"$f":"'Stock Model'!AV689","v":1422.8060655207496},{"$f":"'Stock Model'!AW689","v":1433.4771110121551},{"$f":"'Stock Model'!AX689","v":1444.2281893447466},{"$f":"'Stock Model'!AY689","v":1455.059900764832},{"$f":"'Stock Model'!AZ689","v":1465.9728500205688},{"$f":"'Stock Model'!BA689","v":1476.967646395723},{"$f":"'Stock Model'!BB689","v":1488.0449037436908},{"$f":"'Stock Model'!BC689","v":1499.2052405217685},{"$f":"'Stock Model'!BD689","v":1510.4492798256822},{"$f":"'Stock Model'!BE689","v":1521.7776494243747},{"$f":"'Stock Model'!BF689","v":1533.1909817950575}]
[]
[null,null,"First Year Energy Consumption (kWh)",2010,{"$f":"D295+1","v":2011},{"$f":"E295+1","v":2012},{"$f":"F295+1","v":2013},{"$f":"G295+1","v":2014},{"$f":"H295+1","v":2015},{"$f":"I295+1","v":2016},{"$f":"J295+1","v":2017},{"$f":"K295+1","v":2018},{"$f":"L295+1","v":2019},{"$f":"M295+1","v":2020},{"$f":"N295+1","v":2021},{"$f":"O295+1","v":2022},{"$f":"P295+1","v":2023},{"$f":"Q295+1","v":2024},{"$f":"R295+1","v":2025},{"$f":"S295+1","v":2026},{"$f":"T295+1","v":2027},{"$f":"U295+1","v":2028},{"$f":"V295+1","v":2029},{"$f":"W295+1","v":2030},{"$f":"X295+1","v":2031},{"$f":"Y295+1","v":2032},{"$f":"Z295+1","v":2033},{"$f":"AA295+1","v":2034}]
[null,null,"6P Shipments * 6P UEC",{"$f":"D282*D289","v":19580.516984088528},19727.370861469197,19875.326142930218,20024.391089002194,20174.574022169712,20325.883327335989,20478.327452291011,20631.914908183193,20786.654269994568,20942.55417701953,21099.623333347183,21257.870508347285,21417.304537159889,21577.934321188593,21739.768828597509,21902.817094811991,22067.088223023082,22232.591384695759,22399.335820080978,22567.330838731588,22736.585820022075,22907.110213672247,23078.913540274789,23252.00539182685,23426.395432265552]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D283*D292","v":19580.516984088528},19727.370861469197,19875.326142930218,20024.391089002194,20174.574022169712,20325.883327335989,20478.327452291011,20631.914908183193,20786.654269994568,20942.55417701953,21099.623333347183,21257.870508347285,21417.304537159889,21577.934321188593,21739.768828597509,21902.817094811991,22067.088223023082,22232.591384695759,22399.335820080978,22567.330838731588,22736.585820022075,22907.110213672247,23078.913540274789,23252.00539182685,23426.395432265552]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D284*D292","v":19580.516984088528},19727.370861469197,19875.326142930218,20024.391089002194,20174.574022169712,20325.883327335989,4478.5276209502117,4512.1165781073387,4545.9574524431437,4580.0521333364677,4614.4025243364922,4649.0105432690161,4683.8781223435335,4719.0072082611114,4754.3997623230698,4790.0577605404924,4825.983193744547,4862.1780676976323,4898.6444032053641,4935.3842362294054,4972.3996180011254,5009.6926151361349,5047.2653097496559,5085.1197995727789,5123.258198069575]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D300+1","v":2011},{"$f":"E300+1","v":2012},{"$f":"F300+1","v":2013},{"$f":"G300+1","v":2014},{"$f":"H300+1","v":2015},{"$f":"I300+1","v":2016},{"$f":"J300+1","v":2017},{"$f":"K300+1","v":2018},{"$f":"L300+1","v":2019},{"$f":"M300+1","v":2020},{"$f":"N300+1","v":2021},{"$f":"O300+1","v":2022},{"$f":"P300+1","v":2023},{"$f":"Q300+1","v":2024},{"$f":"R300+1","v":2025},{"$f":"S300+1","v":2026},{"$f":"T300+1","v":2027},{"$f":"U300+1","v":2028},{"$f":"V300+1","v":2029},{"$f":"W300+1","v":2030},{"$f":"X300+1","v":2031},{"$f":"Y300+1","v":2032},{"$f":"Z300+1","v":2033},{"$f":"AA300+1","v":2034}]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D285*D293","v":207545.24793284532},209101.83729234163,210670.10107203419,212250.1268300745,213842.00278130005,215445.81780215993,217061.66143567613,218689.62389644366,220329.79607566702,221982.26954623454,223647.1365678313,225324.49009209007,227014.42376778071,228717.03194603918,230432.40968563448,232160.6527582767,233901.85765396387,235656.12158636854,237423.54249826644,239204.21906700343,240998.2507100059,242805.737590331,244626.78062225852,246461.48147692543,248309.94258800239]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D286*D293","v":207545.24793284532},209101.83729234163,210670.10107203419,212250.1268300745,213842.00278130005,215445.81780215993,174187.50130754741,132619.74743922538,90740.235416890908,48546.627054388933,48910.726757296863,49277.557207976592,49647.13888703641,50019.492428689213,50394.638621904378,50772.598411568659,51153.392899655431,51537.043346402847,51923.57117150088,52312.997955287152,52705.345439951801,53100.635530751439,53498.890297232079,53900.131974461299,54304.382964269775]

{"sheet":"Results-MH","index":24,"n_rows":42,"n_cols":34,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"RESULTS - Manufactured Homes"]
[]
[null,null,"NAVIGATION"]
[]
[]
[null,null,"MANUFACTURED HOMES"]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2005,{"$f":"D9+1","v":2006},{"$f":"E9+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,"Total "]
[null,null,"Council's Pre-case Shipment UEC",{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"J11+$D$10-$D$11","v":{"$error":"#REF!"}},{"$f":"J10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"'UEC-SF'!$C$7&\" - \"&'UEC-SF'!C9","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(D$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(E$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(F$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(G$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(H$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(I$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(J$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(K$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(L$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(M$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(N$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(O$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(P$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(Q$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(R$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(S$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(T$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(U$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(V$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(W$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(X$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(Y$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(Z$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(AA$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(AB$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(AC$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(AD$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(AE$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(AF$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C9,0,MATCH(AG$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'UEC-SF'!$C$7&\" - \"&'UEC-SF'!C10","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(D$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(E$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(F$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(G$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(H$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(I$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(J$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(K$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(L$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(M$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(N$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(O$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(P$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(Q$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(R$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(S$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(T$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(U$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(V$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(W$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(X$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(Y$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(Z$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(AA$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(AB$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(AC$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(AD$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(AE$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(AF$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C10,0,MATCH(AG$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'UEC-SF'!$C$13&\" - \"&'UEC-SF'!C15","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(D$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(E$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(F$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(G$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(H$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(I$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(J$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(K$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(L$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(M$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(N$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(O$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(P$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(Q$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(R$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(S$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(T$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(U$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(V$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(W$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(X$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(Y$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(Z$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(AA$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(AB$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(AC$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(AD$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(AE$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(AF$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C15,0,MATCH(AG$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'UEC-SF'!$C$13&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(D$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(E$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(F$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(G$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(H$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(I$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(J$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(K$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(L$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(M$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(N$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(O$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(P$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(Q$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(R$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(S$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(T$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(U$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(V$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(W$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(X$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(Y$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(Z$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(AA$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(AB$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(AC$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(AD$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(AE$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(AF$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(AG$9,'UEC-MH'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[]
[null,null,"Stock and Shipments",2005,{"$f":"D16+1","v":2006},{"$f":"E16+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,"Total "]
[null,null,"Council's Shipments (Units)",0,0,0,0,0,42651.40313213678,42546.05063712722,42311.382300606594,42016.469489375879,41638.849262014242,41289.360262418355,41024.689818881408,40860.289149828299,40830.845826303586,40929.954161529226,41122.366587064425,41368.937482640977,41616.401931527587,41813.414305823557,41921.080264923548,41917.33643022769,41800.03299125348,41588.688089904856,41317.402664420399,41029.145292994741,41029.145292994741,41029.145292994741,41029.145292994741,41029.145292994741,41029.145292994741]
[null,null,"Model Shipments (Units)",33796.290143072758,33846.944296678106,35896.81660004791,36635.993306547665,37221.602968972416,37727.898978971731,47688.294702252002,46615.376214921584,47318.627608034003,48432.732783859465,45689.88465038206,41227.764122919223,39322.057791011262,39857.69614305313,39815.165120768681,40179.054129669879,40826.474120125189,41164.17649574532,43442.574763192009,44306.639397110099,44887.906370725213,45258.13538708054,54973.380025277838,53585.781997535873,53954.667115724071,54766.404460012396,52086.893043296521,47688.742599762823,45847.646052623299,46448.540287281285]
[null,null,"Model Installed Stock (Year End) (Units)",548012.33465053933,554360.44997312,562439.89415300952,570853.09486970457,579429.73743798363,580146.74372773001,588082.3068215478,596312.29440060037,604175.76094215491,611569.91671712976,618529.72353930236,625160.59488676488,631600.76845940738,638006.78903065517,644527.77105006797,651271.94328889181,658302.12726594426,665619.35946501151,673165.11762815563,680835.76371871808,688502.06712047092,696032.30352857977,703317.38885160559,710287.79463421984,716923.83414190996,723257.50581806293,729654.51421097736,736115.49268782092,742641.08094943292,749231.92509366106]
[]
[null,null,"First Year Energy Consumption ",2005,{"$f":"D21+1","v":2006},{"$f":"E21+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,"Total "]
[null,null,"Council Shipments * Council UEC",{"$f":"D10*D17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D22:AG22)","v":{"$error":"#REF!"}}]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D11*D18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D23:AG23)","v":{"$error":"#REF!"}}]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D12*D18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D24:AG24)","v":{"$error":"#REF!"}}]
[]
[null,null,"Total Energy Consumption (kWh)",2005,{"$f":"D26+1","v":2006},{"$f":"E26+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"Total "]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D13*D19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D27:AG27)","v":{"$error":"#REF!"}}]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D14*D19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D28:AG28)","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2005,{"$f":"D32+1","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,"Total "]
[null,null,{"$f":"C27","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D27/1000/8760","v":{"$error":"#REF!"}},{"$f":"E27/1000/8760","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D33:AG33)","v":{"$error":"#REF!"}}]
[null,null,{"$f":"C28","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D28/1000/8760","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D34:AG34)","v":{"$error":"#REF!"}}]
[]
[null,null,"Savings (aMW)",2005,{"$f":"D36+1","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,"Total "]
[null,null,"PNW Cumulative Savings",{"$f":"D33-D34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D37:AG37)","v":{"$error":"#REF!"}}]
[null,null,"DOE Carbon Savings Proxy",null,{"$f":"E37+D38","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Annual Savings Due to Standard Before Program Adjustments",0,0,0,0,0,0,0,0,0,0,1.0485403268196329E-2,9.9898405047928653E-3,9.7025418595251059E-3,9.651088133639742E-3,9.824285059230534E-3,1.0160535693168587E-2,1.0591431045782479E-2,1.1023887928875134E-2,1.136817721043475E-2,1.155632902495619E-2,1.1549786480802194E-2,1.1344792673315606E-2,1.0975456561781335E-2,1.0501371293932509E-2,9.9976266755192836E-3,9.5420898007174525E-3,9.6375106987246287E-3,9.7338858057118716E-3,9.8312246637689907E-3,9.9295369104066816E-3]
[null,null,"Program Savings"]
[null,null,"Annual Non-programmatic Savings Due to Standard "]
[null,null,"Check",null,{"$f":"E37-D37-E39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Results-ALL","index":25,"n_rows":42,"n_cols":34,"rows_kept":42,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"RESULTS - ALL Building Types"]
[]
[null,null,"NAVIGATION"]
[]
[]
[null,null,"TOTAL - MODELED"]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2005,{"$f":"D9+1","v":2006},{"$f":"E9+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,"Total "]
[null,null,"Council's Pre-case Shipment UEC",{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"'6P UEC Development'!#REF!","v":{"$error":"#REF!"}},{"$f":"J11+$D$10-$D$11","v":{"$error":"#REF!"}},{"$f":"J10","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,{"$f":"'UEC-SF'!$C$7&\" - \"&'UEC-SF'!C9","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(D$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(E$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(F$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(G$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(H$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(I$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(J$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(K$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(L$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(M$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(N$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(O$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(P$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(Q$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(R$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(S$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(T$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(U$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(V$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(W$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(X$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(Y$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(Z$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AA$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AB$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AC$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AD$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AE$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AF$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C9,0,MATCH(AG$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'UEC-SF'!$C$7&\" - \"&'UEC-SF'!C10","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(D$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(E$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(F$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(G$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(H$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(I$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(J$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(K$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(L$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(M$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(N$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(O$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(P$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(Q$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(R$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(S$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(T$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(U$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(V$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(W$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(X$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(Y$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(Z$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AA$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AB$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AC$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AD$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AE$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AF$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C10,0,MATCH(AG$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'UEC-SF'!$C$13&\" - \"&'UEC-SF'!C15","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(D$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(E$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(F$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(G$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(H$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(I$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(J$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(K$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(L$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(M$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(N$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(O$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(P$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(Q$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(R$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(S$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(T$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(U$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(V$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(W$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(X$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(Y$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(Z$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AA$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AB$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AC$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AD$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AE$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AF$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C15,0,MATCH(AG$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'UEC-SF'!$C$13&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(D$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(E$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(F$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(G$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(H$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(I$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(J$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(K$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(L$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(M$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(N$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(O$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(P$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(Q$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(R$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(S$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(T$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(U$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(V$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(W$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(X$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(Y$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(Z$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AA$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AB$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AC$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AD$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AE$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AF$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AG$9,'UEC-SF'!$D$8:$AV$8,0))","v":{"$error":"#REF!"}}]
[]
[null,null,"Stock and Shipments (units)",2005,{"$f":"D16+1","v":2006},{"$f":"E16+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,"Total "]
[null,null,"Council's Shipments",0,0,0,0,0,391717.34636262956,408530.21606421436,416990.66185968334,418809.66086478793,418976.52835657616,419936.44949847268,420786.24775486049,420095.63582177093,419467.23296873819,418968.76952101174,418593.55971708632,416999.7137966865,416467.6191832106,416037.65353643679,415272.23998419876,414878.88669918646,413993.24063354539,412660.64039972844,411007.91755310434,409741.25599220756,409741.25599220756,409741.25599220756,409741.25599220756,409741.25599220756,409741.25599220756]
[null,null,"Model Shipments",352137.49534417322,351067.26590167172,340793.60983060219,319336.43381895806,308039.05151758465,328275.91339217959,370939.48885954154,385275.53460943373,392185.18193809345,402210.46058298787,401005.81176847767,394692.84227540914,397319.17850727891,406187.29017695732,416178.45945675316,425294.95874413545,435933.64799880411,434312.1226126086,423592.98502191645,401342.77450868103,389637.84425441752,408957.10036648269,450239.98697727098,462863.66921451193,468460.94584279205,477801.75705055363,477353.02120071906,471803.52380197297,475200.96684910834,484847.89640220511]
[null,null,"Model Installed Stock (Year End)",4902816.28886336,4994640.7770991111,5071336.2702126317,5122519.2135256976,5159698.4099477697,5142947.7162672663,5217061.7163819019,5300567.5936929965,5386092.7281081993,5471803.1008700384,5558579.0748662483,5646298.4035105109,5733302.1985866139,5819654.91407065,5905491.1784013547,5990938.6929915063,6074734.8456461374,6157979.7023570742,6240779.0775483884,6322785.4182381118,6404384.2109749448,6485065.3979492476,6564365.8960669767,6641954.0306720547,6718229.7945767529,6793821.0910443189,6870168.3004765604,6947278.9820031244,7025160.770344954,7103821.3765702015]
[]
[null,null,"First Year Energy Consumption (kWh)",2005,{"$f":"D21+1","v":2006},{"$f":"E21+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,"Total "]
[null,null,"Council Shipments * Council UEC",{"$f":"D10*D17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"I10*I17","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D22:AG22)","v":{"$error":"#REF!"}}]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D11*D18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D23:AG23)","v":{"$error":"#REF!"}}]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D12*D18","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D24:AG24)","v":{"$error":"#REF!"}}]
[]
[null,null,"Total Energy Consumption (kWh)",2005,{"$f":"D26+1","v":2006},{"$f":"E26+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,"Total "]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D13*D19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D27:AG27)","v":{"$error":"#REF!"}}]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D14*D19","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D28:AG28)","v":{"$error":"#REF!"}}]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2005,{"$f":"D32+1","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,"Total "]
[null,null,{"$f":"C27","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D27/1000/8760","v":{"$error":"#REF!"}},{"$f":"E27/1000/8760","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D33:AG33)","v":{"$error":"#REF!"}}]
[null,null,{"$f":"C28","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D28/1000/8760","v":{"$error":"#REF!"}},{"$f":"E28/1000/8760","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D34:AG34)","v":{"$error":"#REF!"}}]
[]
[null,null,"Savings (aMW)",2005,{"$f":"D36+1","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,"Total "]
[null,null,"PNW Cumulative Savings",{"$f":"D33-D34","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(D37:AG37)","v":{"$error":"#REF!"}}]
[null,null,"DOE Carbon Savings Proxy",null,{"$f":"E37+D38","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Annual Savings Due to Standard Before Program Adjustments",0,0,0,0,0,0,0,0,0,0,0.14454295127846586,0.14611429941381318,0.14492243340623437,0.14383792854364896,0.14297767459942887,0.14233013320956567,0.13957945561072332,0.13866116061431266,0.13791912096184994,0.13659816146065598,0.13591930784270856,0.13439084968870413,0.13209103289684462,0.12923874482237166,0.12705272574971285,0.12591260667226509,0.12717173273898774,0.12844345006637758,0.1297278845670414,0.13102516341271181]
[null,null,"Program Savings"]
[null,null,"Annual Non-programmatic Savings Due to Standard "]
[null,null,"Check",null,{"$f":"E37-D37-E39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"Charts-SF","index":26,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"CHARTS - Single Family"]
[]
[null,null,"NAVIGATION"]

{"sheet":"SUMMARY RESULTS","index":27,"n_rows":12,"n_cols":4,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"SUMMARY RESULTS"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,"All Product Classes"]
[null,null,"Adjustment to 6P Baseline (aMW)","N/A"]
[null,null,"Cumulative 2010 through 2015 (aMW)",{"$f":"SUM(Results!$D$41:$I$41)","v":0}]
[null,null,"Cumulative Savings through 2034 (aMW)",{"$f":"SUM(Results!$D$41:$AB$41)","v":58.35598405216296}]

{"sheet":"Charts","index":28,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"CHARTS"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]

{"sheet":"Charts-MH","index":29,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"CHARTS - Manufactured Homes"]
[]
[null,null,"NAVIGATION"]

{"sheet":"Charts-ALL","index":30,"n_rows":4,"n_cols":3,"rows_kept":4,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"CHARTS - ALL BUILDING TYPES"]
[]
[null,null,"NAVIGATION"]