{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["COVER","Definitions","Comments","Navigation","Product Classes","Efficiency Levels","Product Specifications","Constants & Menus","Product Class Dist","Efficiency Dist","Stock Model - Polyphase","Stock Model - CSIR","Stock Model - CSCR","UEC Development","UEC - Polyphase","UEC - CSIR","UEC - CSCR","Results - Polyphase","Results - CSIR","Results - CSCR","Results - ALL","SUMMARY RESULTS","Charts"],"not_rendered":{"charts":15,"images":0,"macros":1,"external_links":0,"defined_names":25,"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":[[18,2,18,3],[22,2,22,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[13,2,13,3],[16,2,16,3]]}
[]
[null,null,"COVER"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Bonneville Power Administration"]
[null,null,"6P Energy Conservation Standards Savings Model"]
[null,null,"SMALL ELECTRIC MOTORS"]
[]
[null,null,"Product Description"]
[null,null,"DOE defines the term “small electric motor” to mean “a NEMA general-purpose alternating current single-speed induction motor built in a two-digit frame number series in accordance with NEMA Standards Publication MG1–1987.” (42 U.S.C. 6311(13)(G)) \n\nSuch motors include single-phase, capacitor-start induction-run (CSIR), capacitor-start capacitor-run (CSCR), and polyphase motors.\n\nSmall electric motors are included in other covered products are excluded from coverage under this final rule and this is reflected in the national shipments estimates. The DOE accounts for the following applications that contain small electric motors: Industrial fans and blowers, air compressors, pumps (biggest groups), conveyors, and a small bucket of miscellaneous applications.  While DOE is currently in rulemakings for the bolded categories, those products are not yet covered, meaning that any small electric motors such products will be subject to standards from now until at least 2020 (and more likely later), when those standards take effect.  Based on this, counting savings from this rule is reasonable. LBNL has, to their best of their ability, accounted for the distinction between general and definite motors."]
[]
[null,null,"Standard Compliance Year"]
[null,null,"2015, per DOE Final Rule published March 9, 2010"]
[]
[null,null,"Major changes from previous rulemaking"]
[null,null,"No previous standards exist for small electric motors."]
[]
[null,null,"6P Baseline "]
[null,null,"The Northwest Council did not model small electric motors in the 6P. "]
[]
[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":33,"n_cols":4,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Definitions"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Category","Definition"]
[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":27,"n_cols":14,"rows_kept":27,"cut":false,"hidden":false,"merged":[[12,13,16,13],[12,11,16,11]]}
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"INFORMATION TABS",null,"INPUT TABS",null,null,"UEC CALCULATIONS",null,null,null,"RESULTS",null,"CHARTS"]
[]
[null,null,"COVER",null,"PRODUCT CLASSES",null,null,"UEC DEVELOPMENT"]
[]
[null,null,"DEFINITIONS",null,"EFFICIENCY LEVELS"]
[]
[null,null,"COMMENTS",null,"PRODUCT SPECIFICATIONS",null,null,null,null,null,null,"SUMMARY RESULTS",null,"CHARTS - ALL"]
[]
[null,null,null,null,"CONSTANTS & MENUS"]
[]
[null,null,"NAVIGATION",null,"PRODUCT CLASS DISTRIBUTION"]
[]
[null,null,null,null,"EFFICIENCY DISTRIBUTION",null,null,"UEC",null,null,null,"Results"]
[]
[null,null,null,null,"STOCK MODEL - Polyphase",null,null,"UEC - Polyphase",null,null,null,"RESULTS - Polyphase"]
[]
[null,null,null,null,"STOCK MODEL - CSIR",null,null,"UEC - CSIR",null,null,null,"RESULTS - CSIR"]
[]
[null,null,null,null,"STOCK MODEL - CSCR",null,null,"UEC - CSCR",null,null,null,"RESULTS - CSCR"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"RESULTS - All Motors"]

{"sheet":"Product Classes","index":4,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":false,"merged":[[13,3,16,9]]}
[]
[null,null,"Selection of Product Classes for Model"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"All Product Classes","Abbreviation","2010 DFR PCs","Representative PCs","6P PCs",null,"Model PCs"]
[null,null,"Polyphase Motors","Polyphase","22 motor variations by horsepower and pole configuration","2010-DOE-PC14","N/A",null,"PC1"]
[null,null,"Capacitor-Start, Induction-Run Motors","CSIR","20 motor variations by horsepower and pole configuration","2010-DOE-PC30","N/A",null,"PC2"]
[null,null,"Capacitor-Start, Capacitor-Run Motors","CSCR","20 motor variations by horsepower and pole configuration","2010-DOE-PC53","N/A",null,"PC3"]
[]
[null,null,"Rationale","Each of the product classes had 20 or more variations. The DOE modeled each of polyphase, CSIR and CSCR motors as one class respectively by choosing one representative motor variation from each product class. The representative product classes' specifications are shown in the 'Data' tab. As a result, Navigant only modeled the DOE representative product classes. The 6P did not include small electric motors."]
[]
[]
[]
[null,null,"Sources","DOE Small Electric Motors 2010 Direct Final Rule, Technical Support Document Chapter 3: Market and Technology Assessment, Table 3.5 Polyphase Small Electric Motors Product Classes (page 3-13)"]
[null,null,null,"DOE Small Electric Motors 2010 Direct Final Rule, Technical Support Document Chapter 3: Market and Technology Assessment, Table 3.6 Capacitor-Start, Induction-Run Small Electric Motors Product Classes (page 3-14)"]
[null,null,null,"DOE Small Electric Motors 2010 Direct Final Rule, Technical Support Document Chapter 3: Market and Technology Assessment, Table 3.7 Capacitor-Start, Capacitor-Run Small Electric Motors Product Classes (page 3-14)"]

{"sheet":"Efficiency Levels","index":5,"n_rows":57,"n_cols":8,"rows_kept":57,"cut":false,"hidden":false,"merged":[[1,2,1,3],[3,2,3,3],[5,2,5,3]]}
[]
[null,null,"Efficiency Levels and Standards for Each Product Class"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"PC1",{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C9,'Product Classes'!$I$10:$I$12,0),0)","v":"Polyphase Motors"}]
[]
[null,null," Model ELs","Full-Load Efficiency","Unit Energy Consumption (kWh/year)","Compliance Year","Model Efficiency Levels","Notes"]
[null,null,"EL0",0.753,1934,"-","Baseline"]
[null,null,"EL1",0.77300000000000002,1883,"-","-"]
[null,null,"EL2",0.78800000000000003,1836,"-","-"]
[null,null,"EL3",0.80500000000000005,1775,"-","-"]
[null,null,"EL4",0.81100000000000005,1759,"-","-"]
[null,null,"EL5",0.83499999999999996,1678,2015,"-","Also referred to as EL 4b in the DOE Final Rule TSD"]
[null,null,"EL6",0.85199999999999998,1643,"-","-","Also referred to as EL 5 in the DOE Final Rule TSD"]
[null,null,"EL7",0.86199999999999999,1622,"-","-","Also referred to as EL 6 in the DOE Final Rule TSD"]
[null,null,"EL8",0.877,1594,"-","Maximum Available Technology","Also referred to as EL 7 in the DOE Final Rule TSD"]
[]
[null,null,"Sources","DOE Small Electric Motors 2010 Direct Final Rule, Technical Support Document Chapter 8: Life-Cycle Cost and Payback Period Analysis, Table 8.2.17 Average Annual Electricity Use by Efficiency Level for Small Electric Motors (page 8-19)"]
[]
[]
[]
[]
[null,null,"PC2",{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C27,'Product Classes'!$I$10:$I$12,0),0)","v":"Capacitor-Start, Induction-Run Motors"}]
[]
[null,null," Model ELs","Full-Load Efficiency","Unit Energy Consumption (kWh/year)","Compliance Year","Model Efficiency Levels"]
[null,null,"EL0",0.57899999999999996,1265,"-","Baseline"]
[null,null,"EL1",0.61099999999999999,1182,"-","-"]
[null,null,"EL2",0.63500000000000001,1125,"-","-"]
[null,null,"EL3",0.65700000000000003,1071,"-","-"]
[null,null,"EL4",0.70499999999999996,979,"-","-"]
[null,null,"EL5",0.71799999999999997,953,"-","-"]
[null,null,"EL6",0.73099999999999998,920,"-","-"]
[null,null,"EL7",0.77600000000000002,858,2015,"-"]
[]
[null,null,"Sources","DOE Small Electric Motors 2010 Direct Final Rule, Technical Support Document Chapter 8: Life-Cycle Cost and Payback Period Analysis, Table 8.2.17 Average Annual Electricity Use by Efficiency Level for Small Electric Motors (page 8-19)"]
[]
[]
[]
[]
[null,null,"PC3",{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C44,'Product Classes'!$I$10:$I$12,0),0)","v":"Capacitor-Start, Capacitor-Run Motors"}]
[]
[null,null," Model ELs","Full-Load Efficiency","Unit Energy Consumption (kWh/year)","Compliance Year","Model Efficiency Levels"]
[null,null,"EL0",0.71399999999999997,2310,"-","Baseline"]
[null,null,"EL1",0.751,2208,"-","-"]
[null,null,"EL2",0.79500000000000004,2036,"-","-"]
[null,null,"EL3",0.81699999999999995,1965,2015,"-"]
[null,null,"EL4",0.82799999999999996,1979,"-","-"]
[null,null,"EL5",0.84,1959,"-","-"]
[null,null,"EL6",0.84599999999999997,1923,"-","-"]
[null,null,"EL7",0.86699999999999999,1873,"-","-"]
[null,null,"EL8",0.879,1824,"-","Maximum Available Technology "]
[]
[null,null,"Sources","DOE Small Electric Motors 2010 Direct Final Rule, Technical Support Document Chapter 8: Life-Cycle Cost and Payback Period Analysis, Table 8.2.17 Average Annual Electricity Use by Efficiency Level for Small Electric Motors (page 8-19)"]

{"sheet":"Product Specifications","index":6,"n_rows":28,"n_cols":6,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Market and Usage Attributes "]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Constants"]
[null,null,"Hours/Day",24]
[null,null,"Days/Week",7]
[null,null,"Days/Year",365.25]
[null,null,"kW/MW",1000]
[]
[null,null,"Product Class Specifications"]
[null,null,null,"Polyphase","CSIR","CSCR"]
[null,null,"Horsepower",1,0.5,0.75]
[null,null,"Pole Configuration","4-pole","4-pole","4-pole"]
[null,null,"Frame Series",56,48,56]
[null,null,"Lifetime",9,7,7]
[]
[null,null,"Source","2010 DOE TSD Chapter 5: Engineering Analysis - Table 5.2.2 Representative Units Selected for the Final Rule"]
[]
[null,null,"Key Stock Model Assumptions"]
[null,null,null,"Value","Source"]
[null,null,"Standard Compliance Year",2015,"DOE Small Electric Motors 2010 Direct Final Rule, 10 CFR Part 431, (page 10874)"]
[null,null,"Northwest Region Scaling Factor",0.04,"Northwest Council Assumption and Regional Technical Forum Convention"]
[null,null,"Shipment Growth Rate",1.8262012664755023E-2,"DOE Small Electric Motors 2010 Final Rule, Analytical Spreadsheets: Small Polyphase Electric Motors National Impact Analysis Spreadsheet, 'ShipmentDrivers' tab, cells AE12:AE14 (2010-2030 AAGR)"]

{"sheet":"Constants & Menus","index":7,"n_rows":36,"n_cols":4,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"CONSTANTS & MENUS"]
[]
[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,"Standard Compliance Year",2015]
[]
[]
[]
[null,null,null,"Building Type"]
[null,null,null,"Large Off"]
[null,null,null,"Medium Off"]
[null,null,null,"Small Off"]
[null,null,null,"Big Box"]
[null,null,null,"Small Box"]
[null,null,null,"High End"]
[null,null,null,"Anchor"]
[null,null,null,"K-12"]
[null,null,null,"University"]
[null,null,null,"Warehouse"]
[null,null,null,"Supermarket"]
[null,null,null,"MiniMart"]
[null,null,null,"Restaurant"]
[null,null,null,"Lodging"]
[null,null,null,"Hospital"]
[null,null,null,"OtherHealth"]
[null,null,null,"Assembly"]
[null,null,null,"Other"]
[null,null,null,"TOTAL"]

{"sheet":"Product Class Dist","index":8,"n_rows":35,"n_cols":57,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Product Class Distributions"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"PRE-Case Shipments",{"$f":"E9-1","v":1981},{"$f":"F9-1","v":1982},1983,1984,{"$f":"I9-1","v":1985},1986,1987,1988,{"$f":"M9-1","v":1989},1990,{"$f":"M9+1","v":1991},{"$f":"N9+1","v":1992},{"$f":"O9+1","v":1993},{"$f":"P9+1","v":1994},{"$f":"Q9+1","v":1995},{"$f":"R9+1","v":1996},{"$f":"S9+1","v":1997},{"$f":"T9+1","v":1998},{"$f":"U9+1","v":1999},{"$f":"V9+1","v":2000},{"$f":"W9+1","v":2001},{"$f":"X9+1","v":2002},{"$f":"Y9+1","v":2003},{"$f":"Z9+1","v":2004},{"$f":"AA9+1","v":2005},{"$f":"AB9+1","v":2006},{"$f":"AC9+1","v":2007},{"$f":"AD9+1","v":2008},{"$f":"AE9+1","v":2009},{"$f":"AF9+1","v":2010},{"$f":"AG9+1","v":2011},{"$f":"AH9+1","v":2012},{"$f":"AI9+1","v":2013},{"$f":"AJ9+1","v":2014},{"$f":"AK9+1","v":2015},{"$f":"AL9+1","v":2016},{"$f":"AM9+1","v":2017},{"$f":"AN9+1","v":2018},{"$f":"AO9+1","v":2019},{"$f":"AP9+1","v":2020},{"$f":"AQ9+1","v":2021},{"$f":"AR9+1","v":2022},{"$f":"AS9+1","v":2023},{"$f":"AT9+1","v":2024},{"$f":"AU9+1","v":2025},{"$f":"AV9+1","v":2026},{"$f":"AW9+1","v":2027},{"$f":"AX9+1","v":2028},{"$f":"AY9+1","v":2029},{"$f":"AZ9+1","v":2030},{"$f":"BA9+1","v":2031},{"$f":"BB9+1","v":2032},{"$f":"BC9+1","v":2033},{"$f":"BD9+1","v":2034}]
[null,null,{"$f":"'Product Classes'!I10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I10,MODEL_PCS,0),0)","v":"PC1 - Polyphase Motors"},{"$f":"$AE10/((1+ShipmentGrowthRate)^($AE$9-D$9))","v":460101.47172311926},468503.85062679939,477059.6738804325,485771.74368668086,494642.91342206718,503676.08857151237,512874.22767993959,522240.3433212571,531777.50308503595,{"$f":"$AE10/((1+ShipmentGrowthRate)^($AE$9-M$9))","v":541488.8305812066},551377.50646310404,561446.76946919435,571699.91748382663,582140.30861735577,592771.36230599019,603596.56043172639,614619.44846273307,625843.63661456434,637272.80103257578,{"$f":"$AE10/((1+ShipmentGrowthRate)^($AE$9-W$9))","v":648910.68499593658},660761.10014362738,672827.92772282776,685115.11986010289,697626.70085580333,710366.76850210316,723339.49542510975,736549.13045148063,749999.99999999988,{"$f":"$AE10*(1+ShipmentGrowthRate)^(AF$9-$AE$9)","v":763696.50949856616},777643.14482705819,791844.47378654988,806305.1475953561,821029.90241239977,836023.56088839751,851291.03374537511,866837.32138502563,882667.51552644128,898786.80087375303,{"$f":"$AE10*(1+ShipmentGrowthRate)^(AP$9-$AE$9)","v":915200.45681422425},931913.85914735508,948932.48184556491,966261.89884702582,983907.78588124062,1001875.9223279551,1020172.1931100213,1038802.5906208275,1057773.2166869254,1077090.2845665007,{"$f":"$AE10*(1+ShipmentGrowthRate)^(AZ$9-$AE$9)","v":1096760.1209843387},1116789.168203953,1137183.986137555,1157951.2544945555,1179097.7749693042,1200630.473468778]
[null,null,{"$f":"'Product Classes'!I11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I11,MODEL_PCS,0),0)","v":"PC2 - Capacitor-Start, Induction-Run Motors"},1901752.7497888936,1936482.5825907714,1971846.6520391216,2007856.5405716149,2044524.0421445451,2081861.1660955851,2119880.1410770845,2158593.4190611965,2198013.6794181489,2238153.8330689883,2279027.0267141643,2320646.6471393374,2363026.3255998176,2406179.9422850711,2450121.6308647604,2494865.7831178033,2540427.0536459638,2586820.364673533,2634060.9109346475,2682164.1646498721,2731145.8805936603,2781022.1012543556,2831809.1620884263,2883523.6968706544,2936182.6431420273,2989803.2477571215,3044403.0725327875,3100000.0000000005,3156612.239260741,3214258.3319518417,3272957.1583177405,3332727.9433941399,3393590.2633045865,3455564.0516720442,3518669.6061475514,3582927.5950581068,3648359.0641759587,3714985.4436115134,3782828.5548321283,3851910.6178090689,3922254.2582950024,3993882.5152343749,4066818.848309129,4141087.1456222157,4216711.731521423,4293717.3745660884,4372129.2956392933,4451973.1762082046,4533275.1667352682,4616061.8952430068,4700360.476035228,4786198.5185774975,4873604.1365397917,4962605.9570042845]
[null,null,{"$f":"'Product Classes'!I12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I12,MODEL_PCS,0),0)","v":"PC3 - Capacitor-Start, Capacitor-Run Motors"},100092.24998888912,101920.13592583007,103781.40273890112,105676.66003008498,107606.52853392341,109571.64032082025,111572.63900405705,113610.17995058927,115684.93049569204,117797.57016152567,119948.79087969284,122139.29721785983,124369.80661051669,126641.0495939511,128953.77004551368,131308.72542725276,133706.68703399808,136148.44024597542,138634.78478603406,141166.53498157221,143744.52003124528,146369.58427654501,149042.58747833819,151764.40509845546,154535.92858642247,157358.06567142741,160231.74065962038,163157.89473684211,166137.48627688107,169171.49115536007,172260.90306935474,175406.73386284945,178610.01385813611,181871.79219326546,185193.13716566059,188575.13658200559,192018.89811452411,195525.54966376384,199096.23972800671,202732.13777942464,206434.43464710537,210204.34290707234,214043.09727942784,217951.95503274817,221932.1963958643,225985.12497716252,230112.06819154171,234314.37769516863,238593.42982817197,242950.62606542138,247387.39347553829,251905.18518828932,256505.48087051534,261189.78721075176]
[null,null,"Total",{"$f":"SUM(D10:D12)","v":2461946.4715009024},2506906.5691434005,2552687.7286584554,2599304.9442883809,2646773.4841005355,2695108.894987918,2744327.0077610812,2794443.9423330431,2845476.1129988767,{"$f":"SUM(M10:M12)","v":2897440.2338117207},{"$f":"SUM(N10:N12)","v":2950353.3240569611},3004232.7138263918,3059096.0496941609,3114961.300496378,3171846.7632162641,3229771.0689767823,3288753.1891426947,3348812.4415340726,3409968.4967532572,3472241.3846273809,3535651.500768533,3600219.6132537285,3665966.8694268675,3732914.8028249131,3801085.3402305529,3870500.8088536588,3941183.9436438885,4013157.8947368427,4086446.2350361878,4161072.9679342597,4237062.5351736452,4314439.8248523455,4393230.179575122,4473459.4047537073,4555153.7770585874,4638340.0530251386,4723045.4778169235,4809297.79414903,4897125.2513743592,4986556.6147358492,5077621.1747876732,5170348.7569884723,5264769.731469797,5360915.0229829187,5458816.1210273094,5558505.0901640784,5660014.5805177595,5763377.8384698732,5868628.717547779,5975801.6895123813,6084931.8556483211,6196054.9582603425,6309207.3923796108,6424426.2176838135]
[]
[null,null,"POST-Case Shipments",{"$f":"E15-1","v":1981},1982,1983,1984,1985,1986,1987,1988,{"$f":"M15-1","v":1989},1990,{"$f":"M15+1","v":1991},{"$f":"N15+1","v":1992},{"$f":"O15+1","v":1993},{"$f":"P15+1","v":1994},{"$f":"Q15+1","v":1995},{"$f":"R15+1","v":1996},{"$f":"S15+1","v":1997},{"$f":"T15+1","v":1998},{"$f":"U15+1","v":1999},{"$f":"V15+1","v":2000},{"$f":"W15+1","v":2001},{"$f":"X15+1","v":2002},{"$f":"Y15+1","v":2003},{"$f":"Z15+1","v":2004},{"$f":"AA15+1","v":2005},{"$f":"AB15+1","v":2006},{"$f":"AC15+1","v":2007},{"$f":"AD15+1","v":2008},{"$f":"AE15+1","v":2009},{"$f":"AF15+1","v":2010},{"$f":"AG15+1","v":2011},{"$f":"AH15+1","v":2012},{"$f":"AI15+1","v":2013},{"$f":"AJ15+1","v":2014},{"$f":"AK15+1","v":2015},{"$f":"AL15+1","v":2016},{"$f":"AM15+1","v":2017},{"$f":"AN15+1","v":2018},{"$f":"AO15+1","v":2019},{"$f":"AP15+1","v":2020},{"$f":"AQ15+1","v":2021},{"$f":"AR15+1","v":2022},{"$f":"AS15+1","v":2023},{"$f":"AT15+1","v":2024},{"$f":"AU15+1","v":2025},{"$f":"AV15+1","v":2026},{"$f":"AW15+1","v":2027},{"$f":"AX15+1","v":2028},{"$f":"AY15+1","v":2029},{"$f":"AZ15+1","v":2030},{"$f":"BA15+1","v":2031},{"$f":"BB15+1","v":2032},{"$f":"BC15+1","v":2033},{"$f":"BD15+1","v":2034}]
[null,null,{"$f":"'Product Classes'!I10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I10,MODEL_PCS,0),0)","v":"PC1 - Polyphase Motors"},{"$f":"$AE16/((1+ShipmentGrowthRate)^($AE$15-D$15))","v":460101.47172311926},468503.85062679939,477059.6738804325,485771.74368668086,494642.91342206718,503676.08857151237,512874.22767993959,522240.3433212571,531777.50308503595,{"$f":"$AE16/((1+ShipmentGrowthRate)^($AE$15-M$15))","v":541488.8305812066},551377.50646310404,561446.76946919435,571699.91748382663,582140.30861735577,592771.36230599019,603596.56043172639,614619.44846273307,625843.63661456434,637272.80103257578,{"$f":"$AE16/((1+ShipmentGrowthRate)^($AE$15-W$15))","v":648910.68499593658},660761.10014362738,672827.92772282776,685115.11986010289,697626.70085580333,710366.76850210316,723339.49542510975,736549.13045148063,749999.99999999988,{"$f":"$AE16*(1+ShipmentGrowthRate)^(AF$15-$AE$15)","v":763696.50949856616},777643.14482705819,791844.47378654988,806305.1475953561,821029.90241239977,836023.56088839751,851291.03374537511,866837.32138502563,882667.51552644128,898786.80087375303,{"$f":"$AE16*(1+ShipmentGrowthRate)^(AP$15-$AE$15)","v":915200.45681422425},931913.85914735508,948932.48184556491,966261.89884702582,983907.78588124062,1001875.9223279551,1020172.1931100213,1038802.5906208275,1057773.2166869254,1077090.2845665007,{"$f":"$AE16*(1+ShipmentGrowthRate)^(AZ$15-$AE$15)","v":1096760.1209843387},1116789.168203953,1137183.986137555,1157951.2544945555,1179097.7749693042,1200630.473468778]
[null,null,{"$f":"'Product Classes'!I11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I11,MODEL_PCS,0),0)","v":"PC2 - Capacitor-Start, Induction-Run Motors"},1901752.7497888936,1936482.5825907714,1971846.6520391216,2007856.5405716149,2044524.0421445451,2081861.1660955851,2119880.1410770845,2158593.4190611965,2198013.6794181489,2238153.8330689883,2279027.0267141643,2320646.6471393374,2363026.3255998176,2406179.9422850711,2450121.6308647604,2494865.7831178033,2540427.0536459638,2586820.364673533,2634060.9109346475,2682164.1646498721,2731145.8805936603,2781022.1012543556,2831809.1620884263,2883523.6968706544,2936182.6431420273,2989803.2477571215,3044403.0725327875,3100000.0000000005,3156612.239260741,3214258.3319518417,3272957.1583177405,3332727.9433941399,3393590.2633045865,3455564.0516720442,3518669.6061475514,3582927.5950581068,3648359.0641759587,3714985.4436115134,3782828.5548321283,3851910.6178090689,3922254.2582950024,3993882.5152343749,4066818.848309129,4141087.1456222157,4216711.731521423,4293717.3745660884,4372129.2956392933,4451973.1762082046,4533275.1667352682,4616061.8952430068,4700360.476035228,4786198.5185774975,4873604.1365397917,4962605.9570042845]
[null,null,{"$f":"'Product Classes'!I12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I12,MODEL_PCS,0),0)","v":"PC3 - Capacitor-Start, Capacitor-Run Motors"},100092.24998888912,101920.13592583007,103781.40273890112,105676.66003008498,107606.52853392341,109571.64032082025,111572.63900405705,113610.17995058927,115684.93049569204,117797.57016152567,119948.79087969284,122139.29721785983,124369.80661051669,126641.0495939511,128953.77004551368,131308.72542725276,133706.68703399808,136148.44024597542,138634.78478603406,141166.53498157221,143744.52003124528,146369.58427654501,149042.58747833819,151764.40509845546,154535.92858642247,157358.06567142741,160231.74065962038,163157.89473684211,166137.48627688107,169171.49115536007,172260.90306935474,175406.73386284945,178610.01385813611,181871.79219326546,185193.13716566059,188575.13658200559,192018.89811452411,195525.54966376384,199096.23972800671,202732.13777942464,206434.43464710537,210204.34290707234,214043.09727942784,217951.95503274817,221932.1963958643,225985.12497716252,230112.06819154171,234314.37769516863,238593.42982817197,242950.62606542138,247387.39347553829,251905.18518828932,256505.48087051534,261189.78721075176]
[null,null,"Total",{"$f":"SUM(D16:D18)","v":2461946.4715009024},2506906.5691434005,2552687.7286584554,2599304.9442883809,2646773.4841005355,2695108.894987918,2744327.0077610812,2794443.9423330431,2845476.1129988767,{"$f":"SUM(M16:M18)","v":2897440.2338117207},{"$f":"SUM(N16:N18)","v":2950353.3240569611},3004232.7138263918,3059096.0496941609,3114961.300496378,3171846.7632162641,3229771.0689767823,3288753.1891426947,3348812.4415340726,3409968.4967532572,3472241.3846273809,3535651.500768533,3600219.6132537285,3665966.8694268675,3732914.8028249131,3801085.3402305529,3870500.8088536588,3941183.9436438885,4013157.8947368427,4086446.2350361878,4161072.9679342597,4237062.5351736452,4314439.8248523455,4393230.179575122,4473459.4047537073,4555153.7770585874,4638340.0530251386,4723045.4778169235,4809297.79414903,4897125.2513743592,4986556.6147358492,5077621.1747876732,5170348.7569884723,5264769.731469797,5360915.0229829187,5458816.1210273094,5558505.0901640784,5660014.5805177595,5763377.8384698732,5868628.717547779,5975801.6895123813,6084931.8556483211,6196054.9582603425,6309207.3923796108,6424426.2176838135]
[]
[null,null,"Source/Rationale","DOE Small Electric Motors 2010 Final Rule, Analytical Spreadsheets: Small Polyphase Electric Motors National Impact Analysis Spreadsheet, 'ShipmentsForecast' tab, cells B15:AN15 (total polyphase motor shipments from 2008-2045))"]
[null,null,null,"DOE Small Electric Motors 2010 Final Rule, Analytical Spreadsheets: Small Capacitor-Start Electric Motors National Impact Analysis Spreadsheet for the 20% Space-Constrained Scenario, 'ShipmentsForecast' tab - cells B52:AN52, cells B74:AN74 (total capacitor-start, induction-run and capacitor-start, capacitor-run motor shipments from 2008-2045 in the base case)"]
[null,null,null,"DOE Small Electric Motors 2010 Final Rule, Analytical Spreadsheets: Small Capacitor-Start Electric Motors National Impact Analysis Spreadsheet for the 20% Space-Constrained Scenario, 'ShipmentsForecast' tab - cells B52:AN52, cells B74:AN74 (total capacitor-start, induction-run and capacitor-start, capacitor-run motor shipments from 2008-2045 in the standard case)"]
[null,null,null,"Data from 1990-2007 is backcasted using an average of the next five years"]
[null,null,null,"No switching after standard is implemented"]
[]
[null,null,"PRE-Case Distribution",{"$f":"E27-1","v":1981},1982,1983,1984,1985,1986,1987,1988,{"$f":"M27-1","v":1989},1990,{"$f":"M27+1","v":1991},{"$f":"N27+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"AE27+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"'Product Classes'!I10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I10,MODEL_PCS,0),0)","v":"PC1 - Polyphase Motors"},{"$f":"D10/SUM(D$10:D$12)","v":0.18688524590163927},0.18688524590163932,0.1868852459016393,0.18688524590163927,0.1868852459016393,0.1868852459016393,0.18688524590163927,0.1868852459016393,0.18688524590163932,{"$f":"M10/SUM(M$10:M$12)","v":0.18688524590163927},{"$f":"N10/SUM(N$10:N$12)","v":0.1868852459016393},0.18688524590163927,0.1868852459016393,0.1868852459016393,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.18688524590163932,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.18688524590163927,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.1868852459016393,0.18688524590163927,0.18688524590163932,0.1868852459016393,0.1868852459016393,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.18688524590163927,0.1868852459016393,0.18688524590163932,0.18688524590163932,0.18688524590163932,0.18688524590163927,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.18688524590163932,0.1868852459016393]
[null,null,{"$f":"'Product Classes'!I11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I11,MODEL_PCS,0),0)","v":"PC2 - Capacitor-Start, Induction-Run Motors"},{"$f":"D11/SUM(D$10:D$12)","v":0.7724590163934425},0.77245901639344272,0.77245901639344261,0.77245901639344261,0.77245901639344272,0.77245901639344261,0.77245901639344261,0.77245901639344261,0.77245901639344272,{"$f":"M11/SUM(M$10:M$12)","v":0.77245901639344261},0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344261,0.77245901639344261,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344261,0.77245901639344261,0.77245901639344283,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344261,0.77245901639344283,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344283,0.77245901639344283,0.77245901639344261,0.77245901639344261,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344272]
[null,null,{"$f":"'Product Classes'!I12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I12,MODEL_PCS,0),0)","v":"PC3 - Capacitor-Start, Capacitor-Run Motors"},{"$f":"D12/SUM(D$10:D$12)","v":4.0655737704918017E-2},4.0655737704918038E-2,4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918024E-2,4.0655737704918024E-2,4.0655737704918031E-2,{"$f":"M12/SUM(M$10:M$12)","v":4.0655737704918024E-2},4.0655737704918031E-2,4.0655737704918017E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918038E-2,4.0655737704918031E-2,4.0655737704918038E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918038E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918024E-2,4.0655737704918024E-2,4.0655737704918038E-2,4.0655737704918038E-2,4.0655737704918031E-2,4.0655737704918017E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918038E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918038E-2,4.0655737704918031E-2]
[]
[null,null,"POST-Case Distribution",{"$f":"E32-1","v":1981},1982,1983,1984,1985,1986,1987,1988,{"$f":"M32-1","v":1989},1990,{"$f":"M32+1","v":1991},{"$f":"N32+1","v":1992},{"$f":"O32+1","v":1993},{"$f":"P32+1","v":1994},{"$f":"Q32+1","v":1995},{"$f":"R32+1","v":1996},{"$f":"S32+1","v":1997},{"$f":"T32+1","v":1998},{"$f":"U32+1","v":1999},{"$f":"V32+1","v":2000},{"$f":"W32+1","v":2001},{"$f":"X32+1","v":2002},{"$f":"Y32+1","v":2003},{"$f":"Z32+1","v":2004},{"$f":"AA32+1","v":2005},{"$f":"AB32+1","v":2006},{"$f":"AC32+1","v":2007},{"$f":"AD32+1","v":2008},{"$f":"AE32+1","v":2009},{"$f":"AF32+1","v":2010},{"$f":"AG32+1","v":2011},{"$f":"AH32+1","v":2012},{"$f":"AI32+1","v":2013},{"$f":"AJ32+1","v":2014},{"$f":"AK32+1","v":2015},{"$f":"AL32+1","v":2016},{"$f":"AM32+1","v":2017},{"$f":"AN32+1","v":2018},{"$f":"AO32+1","v":2019},{"$f":"AP32+1","v":2020},{"$f":"AQ32+1","v":2021},{"$f":"AR32+1","v":2022},{"$f":"AS32+1","v":2023},{"$f":"AT32+1","v":2024},{"$f":"AU32+1","v":2025},{"$f":"AV32+1","v":2026},{"$f":"AW32+1","v":2027},{"$f":"AX32+1","v":2028},{"$f":"AY32+1","v":2029},{"$f":"AZ32+1","v":2030},{"$f":"BA32+1","v":2031},{"$f":"BB32+1","v":2032},{"$f":"BC32+1","v":2033},{"$f":"BD32+1","v":2034}]
[null,null,{"$f":"'Product Classes'!I10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I10,MODEL_PCS,0),0)","v":"PC1 - Polyphase Motors"},{"$f":"D16/SUM(D$10:D$12)","v":0.18688524590163927},0.18688524590163932,0.1868852459016393,0.18688524590163927,0.1868852459016393,0.1868852459016393,0.18688524590163927,0.1868852459016393,{"$f":"L16/SUM(L$10:L$12)","v":0.18688524590163932},{"$f":"M16/SUM(M$10:M$12)","v":0.18688524590163927},{"$f":"N16/SUM(N$10:N$12)","v":0.1868852459016393},0.18688524590163927,0.1868852459016393,0.1868852459016393,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.18688524590163932,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.18688524590163927,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.1868852459016393,0.18688524590163927,0.18688524590163932,0.1868852459016393,0.1868852459016393,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.18688524590163927,0.1868852459016393,0.18688524590163932,0.18688524590163932,0.18688524590163932,0.18688524590163927,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.1868852459016393,0.1868852459016393,0.18688524590163932,0.1868852459016393,0.18688524590163932,0.1868852459016393]
[null,null,{"$f":"'Product Classes'!I11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I11,MODEL_PCS,0),0)","v":"PC2 - Capacitor-Start, Induction-Run Motors"},{"$f":"D17/SUM(D$10:D$12)","v":0.7724590163934425},0.77245901639344272,0.77245901639344261,0.77245901639344261,0.77245901639344272,0.77245901639344261,0.77245901639344261,0.77245901639344261,{"$f":"L17/SUM(L$10:L$12)","v":0.77245901639344272},0.77245901639344261,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344261,0.77245901639344261,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344261,0.77245901639344261,0.77245901639344283,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344261,0.77245901639344283,0.77245901639344272,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344283,0.77245901639344283,0.77245901639344261,0.77245901639344261,0.77245901639344272,0.77245901639344261,0.77245901639344272,0.77245901639344272]
[null,null,{"$f":"'Product Classes'!I12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I12,MODEL_PCS,0),0)","v":"PC3 - Capacitor-Start, Capacitor-Run Motors"},{"$f":"D18/SUM(D$10:D$12)","v":4.0655737704918017E-2},4.0655737704918038E-2,4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918024E-2,4.0655737704918024E-2,{"$f":"L18/SUM(L$10:L$12)","v":4.0655737704918031E-2},4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918017E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918038E-2,4.0655737704918031E-2,4.0655737704918038E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918038E-2,4.0655737704918031E-2,4.0655737704918024E-2,4.0655737704918024E-2,4.0655737704918024E-2,4.0655737704918038E-2,4.0655737704918038E-2,4.0655737704918031E-2,4.0655737704918017E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918038E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918031E-2,4.0655737704918038E-2,4.0655737704918031E-2]

{"sheet":"Efficiency Dist","index":9,"n_rows":99,"n_cols":60,"rows_kept":99,"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,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,{"$f":"'Product Classes'!I10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I10,MODEL_PCS,0),0)","v":"PC1 - Polyphase Motors"}]
[]
[null,null,null,"PRE-Case"]
[null,null,null,"Efficiency Level","Full-Load Efficiency",null,1981,{"$f":"G12+1","v":1982},{"$f":"H12+1","v":1983},1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BF12+1","v":2033},2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":0.753},null,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":0.77300000000000002},null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":0.78800000000000003},null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":0.80500000000000005},null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":0.81100000000000005},null,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12]
[null,null,null,{"$f":"'Efficiency Levels'!C17","v":"EL5"},{"$f":"'Efficiency Levels'!D17","v":0.83499999999999996},null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05]
[null,null,null,{"$f":"'Efficiency Levels'!C18","v":"EL6"},{"$f":"'Efficiency Levels'!D18","v":0.85199999999999998},null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,{"$f":"'Efficiency Levels'!C19","v":"EL7"},{"$f":"'Efficiency Levels'!D19","v":0.86199999999999999},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C20","v":"EL8"},{"$f":"'Efficiency Levels'!D20","v":0.877},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,{"$f":"SUM(G13:G21)","v":1},{"$f":"SUM(H13:H21)","v":1},1,1,1,1,1,1,1,1,{"$f":"SUM(Q13:Q21)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(BG13:BG21)","v":1},1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level","Full-Load Efficiency",null,1981,{"$f":"G25+1","v":1982},{"$f":"H25+1","v":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,{"$f":"BF25+1","v":2033},2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":0.753},null,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":0.77300000000000002},null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":0.78800000000000003},null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":0.80500000000000005},null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":0.81100000000000005},null,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C17","v":"EL5"},{"$f":"'Efficiency Levels'!D17","v":0.83499999999999996},null,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97,0.97]
[null,null,null,{"$f":"'Efficiency Levels'!C18","v":"EL6"},{"$f":"'Efficiency Levels'!D18","v":0.85199999999999998},null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,{"$f":"'Efficiency Levels'!C19","v":"EL7"},{"$f":"'Efficiency Levels'!D19","v":0.86199999999999999},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C20","v":"EL8"},{"$f":"'Efficiency Levels'!D20","v":0.877},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,{"$f":"SUM(G26:G34)","v":1},{"$f":"SUM(H26:H34)","v":1},1,1,1,1,1,1,1,1,{"$f":"SUM(Q26:Q34)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AN26:AN34)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(BG26:BG34)","v":1},1]
[]
[null,null,null,"Sources","DOE Small Electric Motors 2010 Final Rule, Technical Support Document, Chapter 10: National Impact Analysis, Table 10.2.2 Polyphase Motor Efficiency Market Shares in the Base and Standards Cases (page 10-3)"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!I11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I11,MODEL_PCS,0),0)","v":"PC2 - Capacitor-Start, Induction-Run Motors"}]
[]
[null,null,null,"PRE-Case"]
[null,null,null,"Efficiency Level","Full-Load Efficiency",null,1981,{"$f":"G44+1","v":1982},{"$f":"H44+1","v":1983},1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BF44+1","v":2033},2034]
[null,null,null,{"$f":"'Efficiency Levels'!C30","v":"EL0"},{"$f":"'Efficiency Levels'!D30","v":0.57899999999999996},null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
[null,null,null,{"$f":"'Efficiency Levels'!C31","v":"EL1"},{"$f":"'Efficiency Levels'!D31","v":0.61099999999999999},null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,{"$f":"'Efficiency Levels'!C32","v":"EL2"},{"$f":"'Efficiency Levels'!D32","v":0.63500000000000001},null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
[null,null,null,{"$f":"'Efficiency Levels'!C33","v":"EL3"},{"$f":"'Efficiency Levels'!D33","v":0.65700000000000003},null,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,null,{"$f":"'Efficiency Levels'!C34","v":"EL4"},{"$f":"'Efficiency Levels'!D34","v":0.70499999999999996},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,{"$f":"'Efficiency Levels'!C35","v":"EL5"},{"$f":"'Efficiency Levels'!D35","v":0.71799999999999997},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C36","v":"EL6"},{"$f":"'Efficiency Levels'!D36","v":0.73099999999999998},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C37","v":"EL7"},{"$f":"'Efficiency Levels'!D37","v":0.77600000000000002},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,{"$f":"SUM(G45:G52)","v":1},{"$f":"SUM(H45:H52)","v":1},1,1,1,1,1,1,1,1,{"$f":"SUM(Q45:Q52)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(BG45:BG52)","v":1},1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level","Full-Load Efficiency",null,1981,{"$f":"G56+1","v":1982},{"$f":"H56+1","v":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,{"$f":"BF56+1","v":2033},2034]
[null,null,null,{"$f":"'Efficiency Levels'!C30","v":"EL0"},{"$f":"'Efficiency Levels'!D30","v":0.57899999999999996},null,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C31","v":"EL1"},{"$f":"'Efficiency Levels'!D31","v":0.61099999999999999},null,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C32","v":"EL2"},{"$f":"'Efficiency Levels'!D32","v":0.63500000000000001},null,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C33","v":"EL3"},{"$f":"'Efficiency Levels'!D33","v":0.65700000000000003},null,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C34","v":"EL4"},{"$f":"'Efficiency Levels'!D34","v":0.70499999999999996},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C35","v":"EL5"},{"$f":"'Efficiency Levels'!D35","v":0.71799999999999997},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C36","v":"EL6"},{"$f":"'Efficiency Levels'!D36","v":0.73099999999999998},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C37","v":"EL7"},{"$f":"'Efficiency Levels'!D37","v":0.77600000000000002},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"TOTAL",null,null,{"$f":"SUM(G57:G64)","v":1},{"$f":"SUM(H57:H64)","v":1},1,1,1,1,1,1,1,1,{"$f":"SUM(Q57:Q64)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AN57:AN64)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(BG57:BG64)","v":1},1]
[]
[null,null,null,"Sources","DOE Small Electric Motors 2010 Final Rule, Technical Support Document, Chapter 10: National Impact Analysis, Table 10.2.3 CSIR Motor Efficiency Market Shares in the Base and Standards Cases (page 10-4)"]
[]
[]
[]
[null,null,null,{"$f":"'Product Classes'!I12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I12,MODEL_PCS,0),0)","v":"PC3 - Capacitor-Start, Capacitor-Run Motors"}]
[]
[null,null,null,"PRE-Case"]
[null,null,null,"Efficiency Level","Full-Load Efficiency",null,1981,{"$f":"G74+1","v":1982},{"$f":"H74+1","v":1983},1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,{"$f":"BF74+1","v":2033},2034]
[null,null,null,{"$f":"'Efficiency Levels'!C47","v":"EL0"},{"$f":"'Efficiency Levels'!D47","v":0.71399999999999997},null,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37]
[null,null,null,{"$f":"'Efficiency Levels'!C48","v":"EL1"},{"$f":"'Efficiency Levels'!D48","v":0.751},null,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33]
[null,null,null,{"$f":"'Efficiency Levels'!C49","v":"EL2"},{"$f":"'Efficiency Levels'!D49","v":0.79500000000000004},null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,{"$f":"'Efficiency Levels'!C50","v":"EL3"},{"$f":"'Efficiency Levels'!D50","v":0.81699999999999995},null,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,null,null,{"$f":"'Efficiency Levels'!C51","v":"EL4"},{"$f":"'Efficiency Levels'!D51","v":0.82799999999999996},null,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,null,null,{"$f":"'Efficiency Levels'!C52","v":"EL5"},{"$f":"'Efficiency Levels'!D52","v":0.84},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C53","v":"EL6"},{"$f":"'Efficiency Levels'!D53","v":0.84599999999999997},null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,{"$f":"'Efficiency Levels'!C54","v":"EL7"},{"$f":"'Efficiency Levels'!D54","v":0.86699999999999999},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C55","v":"EL8"},{"$f":"'Efficiency Levels'!D55","v":0.879},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,{"$f":"SUM(G75:G83)","v":1},{"$f":"SUM(H75:H83)","v":1},1,1,1,1,1,1,1,1,{"$f":"SUM(Q75:Q83)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(BG75:BG83)","v":1},1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level","Full-Load Efficiency",null,1981,{"$f":"G87+1","v":1982},{"$f":"H87+1","v":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,{"$f":"BF87+1","v":2033},2034]
[null,null,null,{"$f":"'Efficiency Levels'!C47","v":"EL0"},{"$f":"'Efficiency Levels'!D47","v":0.71399999999999997},null,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C48","v":"EL1"},{"$f":"'Efficiency Levels'!D48","v":0.751},null,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C49","v":"EL2"},{"$f":"'Efficiency Levels'!D49","v":0.79500000000000004},null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C50","v":"EL3"},{"$f":"'Efficiency Levels'!D50","v":0.81699999999999995},null,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,{"$f":"'Efficiency Levels'!C51","v":"EL4"},{"$f":"'Efficiency Levels'!D51","v":0.82799999999999996},null,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[null,null,null,{"$f":"'Efficiency Levels'!C52","v":"EL5"},{"$f":"'Efficiency Levels'!D52","v":0.84},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C53","v":"EL6"},{"$f":"'Efficiency Levels'!D53","v":0.84599999999999997},null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[null,null,null,{"$f":"'Efficiency Levels'!C54","v":"EL7"},{"$f":"'Efficiency Levels'!D54","v":0.86699999999999999},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C55","v":"EL8"},{"$f":"'Efficiency Levels'!D55","v":0.879},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,{"$f":"SUM(G88:G96)","v":1},{"$f":"SUM(H88:H96)","v":1},1,1,1,1,1,1,1,1,{"$f":"SUM(Q88:Q96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AN88:AN96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(BG88:BG96)","v":1},1]
[]
[null,null,null,"Sources","DOE Small Electric Motors 2010 Final Rule, Technical Support Document, Chapter 10: National Impact Analysis, Table 10.2.4 CSCR Motor Efficiency Market Shares in the Base and Standards Cases (page 10-4)"]

{"sheet":"Stock Model - Polyphase","index":10,"n_rows":68,"n_cols":29,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,2,1,3],[12,3,12,20],[3,2,3,3],[5,2,5,3]]}
[]
[null,null,"Stock Model - Polyphase Motors"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,"Initial Year","Product"]
[null,null,null,1981,"SEM"]
[]
[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,"Year","New Shipments","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,{"$f":"C16-1","v":1981},{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=PolyphaseLife),OFFSET($X15,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=PolyphaseLife),OFFSET($X15,1-Age,0),0)","v":0},18404.058868924771,null,{"$f":"W16-1","v":1981},{"$f":"TRANSPOSE('Product Class Dist'!$D$10:$BE$10)*NorthwestScalingFactor","v":18404.058868924771},{"$f":"SUM(D15:U15)","v":18404.058868924771},0,0,{"$f":"IF(W15-$W$24<=PolyphaseLife,X15-AA15,0)","v":18404.058868924771},{"$f":"Z15+AA15+AB15","v":18404.058868924771}]
[null,null,1982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18404.058868924771,18740.154025071977,null,1982,18740.154025071977,37144.212893996752,0,{"$f":"Y15*ShipmentGrowthRate","v":336.09515614720118},18404.058868924774,18740.154025071977]
[null,null,1983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18404.058868924771,18740.154025071977,19082.386955217302,null,1983,19082.386955217302,56226.59984921405,0,678.32808629252554,18404.058868924778,19082.386955217302]
[null,null,{"$f":"C19-1","v":1984},0,0,0,0,0,0,0,0,0,0,0,0,0,0,18404.058868924771,18740.154025071977,19082.386955217302,19430.869747467234,null,1984,19430.869747467234,75657.469596681287,0,1026.8108785424599,18404.058868924774,19430.869747467234]
[null,null,1985,0,0,0,0,0,0,0,0,0,0,0,0,0,18404.058868924771,18740.154025071977,19082.386955217302,19430.869747467234,19785.716536882686,null,1985,19785.716536882686,95443.18613356397,0,1381.6576679579118,18404.058868924774,19785.716536882686]
[null,null,1986,0,0,0,0,0,0,0,0,0,0,0,0,18404.058868924771,18740.154025071977,19082.386955217302,19430.869747467234,19785.716536882686,20147.043542860494,null,1986,20147.043542860494,115590.22967642447,0,1742.9846739357163,18404.058868924778,20147.043542860494]
[null,null,1987,0,0,0,0,0,0,0,0,0,0,0,18404.058868924771,18740.154025071977,19082.386955217302,19430.869747467234,19785.716536882686,20147.043542860494,20514.969107197583,null,1987,20514.969107197583,136105.19878362207,0,2110.9102382728056,18404.058868924778,20514.969107197583]
[null,null,1988,0,0,0,0,0,0,0,0,0,0,18404.058868924771,18740.154025071977,19082.386955217302,19430.869747467234,19785.716536882686,20147.043542860494,20514.969107197583,20889.613732850285,null,1988,20889.613732850285,156994.81251647236,{"$f":"IF(W22-$W$24>PolyphaseLife,OFFSET(X22,-PolyphaseLife,0),0)","v":0},2485.5548639255062,18404.058868924778,{"$f":"Z22+AA22+AB22","v":20889.613732850285}]
[null,null,{"$f":"C24-1","v":1989},0,0,0,0,0,0,0,0,0,18404.058868924771,18740.154025071977,19082.386955217302,19430.869747467234,19785.716536882686,20147.043542860494,20514.969107197583,20889.613732850285,21271.100123401437,null,{"$f":"W24-1","v":1989},21271.100123401437,178265.9126398738,0,2867.0412544766587,18404.058868924778,21271.100123401437]
[null,null,1990,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=PolyphaseLife),OFFSET($X24,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,18740.154025071977,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=PolyphaseLife),OFFSET($X24,1-Age,0),0)","v":19082.386955217302},19430.869747467234,19785.716536882686,20147.043542860494,20514.969107197583,20889.613732850285,21271.100123401437,21659.553223248266,null,1990,21659.553223248266,{"$f":"SUM(D24:U24)","v":181521.40699419728},0,3255.4943543234881,{"$f":"IF(W24-$W$24<=PolyphaseLife,X24-AA24,0)","v":18404.058868924778},21659.553223248266]
[null,null,1991,0,0,0,0,0,0,0,0,0,19082.386955217302,19430.869747467234,19785.716536882686,20147.043542860494,20514.969107197583,20889.613732850285,21271.100123401437,21659.553223248266,22055.100258524162,null,1991,22055.100258524162,184836.35322764944,{"$f":"IF(W25-$W$24>PolyphaseLife,OFFSET(X25,-PolyphaseLife,0),0)","v":0},{"$f":"Y24*ShipmentGrowthRate","v":3314.9462334521818},18740.154025071981,{"$f":"Z25+AA25+AB25","v":22055.100258524162}]
[null,null,1992,0,0,0,0,0,0,0,0,0,19430.869747467234,19785.716536882686,20147.043542860494,20514.969107197583,20889.613732850285,21271.100123401437,21659.553223248266,22055.100258524162,22457.870778767774,null,1992,22457.870778767774,188211.83705119992,0,3375.4838235504672,19082.386955217306,{"$f":"Z26+AA26+AB26","v":22457.870778767774}]
[null,null,{"$f":"C28-1","v":1993},0,0,0,0,0,0,0,0,0,19785.716536882686,20147.043542860494,20514.969107197583,20889.613732850285,21271.100123401437,21659.553223248266,22055.100258524162,22457.870778767774,22867.996699353065,null,{"$f":"W28-1","v":1993},22867.996699353065,191648.96400308574,0,3437.1269518858217,19430.869747467244,22867.996699353065]
[null,null,1994,0,0,0,0,0,0,0,0,0,20147.043542860494,20514.969107197583,20889.613732850285,21271.100123401437,21659.553223248266,22055.100258524162,22457.870778767774,22867.996699353065,23285.612344694233,null,1994,23285.612344694233,195148.85981089732,0,3499.8958078115311,19785.716536882701,23285.612344694233]
[null,null,1995,0,0,0,0,0,0,0,0,0,20514.969107197583,20889.613732850285,21271.100123401437,21659.553223248266,22055.100258524162,22457.870778767774,22867.996699353065,23285.612344694233,23710.854492239607,null,1995,23710.854492239607,198712.67076027641,0,3563.8109493791094,20147.043542860498,23710.854492239607]
[null,null,1996,0,0,0,0,0,0,0,0,0,20889.613732850285,21271.100123401437,21659.553223248266,22055.100258524162,22457.870778767774,22867.996699353065,23285.612344694233,23710.854492239607,24143.862417269058,null,1996,24143.862417269058,202341.56407034787,0,3628.893310071463,20514.969107197594,24143.862417269058]
[null,null,{"$f":"C32-1","v":1997},0,0,0,0,0,0,0,0,0,21271.100123401437,21659.553223248266,22055.100258524162,22457.870778767774,22867.996699353065,23285.612344694233,23710.854492239607,24143.862417269058,24584.777938509324,null,1997,24584.777938509324,206036.72827600694,0,3695.1642056590326,20889.613732850292,24584.777938509324]
[null,null,1998,0,0,0,0,0,0,0,0,0,21659.553223248266,22055.100258524162,22457.870778767774,22867.996699353065,23285.612344694233,23710.854492239607,24143.862417269058,24584.777938509324,25033.745464582575,null,1998,25033.745464582575,209799.37361718807,0,3762.6453411811281,21271.100123401447,25033.745464582575]
[null,null,1999,0,0,0,0,0,0,0,0,0,22055.100258524162,22457.870778767774,22867.996699353065,23285.612344694233,23710.854492239607,24143.862417269058,24584.777938509324,25033.745464582575,25490.912041303032,null,1999,25490.912041303032,213630.73243524285,0,3831.3588180547595,21659.553223248273,25490.912041303032]
[null,null,2000,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=PolyphaseLife),OFFSET($X34,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,22457.870778767774,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=PolyphaseLife),OFFSET($X34,1-Age,0),0)","v":22867.996699353065},23285.612344694233,23710.854492239607,24143.862417269058,24584.777938509324,25033.745464582575,25490.912041303032,25956.427399837463,null,2000,25956.427399837463,217532.05957655614,22055.100258524162,3901.3271413132966,0,25956.427399837459]
[null,null,2001,0,0,0,0,0,0,0,0,0,22867.996699353065,23285.612344694233,23710.854492239607,24143.862417269058,24584.777938509324,25033.745464582575,25490.912041303032,25956.427399837463,26430.444005745096,null,2001,26430.444005745096,221504.63280353346,22457.870778767774,3972.5732269773125,0,26430.444005745085]
[null,null,2002,0,0,0,0,0,0,0,0,0,23285.612344694233,23710.854492239607,24143.862417269058,24584.777938509324,25033.745464582575,25490.912041303032,25956.427399837463,26430.444005745096,26913.117108913109,null,2002,26913.117108913109,225549.7532130935,22867.996699353065,4045.1204095600388,0,26913.117108913102]
[null,null,2003,0,0,0,0,0,0,0,0,0,23710.854492239607,24143.862417269058,24584.777938509324,25033.745464582575,25490.912041303032,25956.427399837463,26430.444005745096,26913.117108913109,27404.604794404117,null,2003,27404.604794404117,229668.74566280338,23285.612344694233,4118.9924497098837,0,27404.604794404117]
[null,null,{"$f":"C39-1","v":2004},0,0,0,0,0,0,0,0,0,24143.862417269058,24584.777938509324,25033.745464582575,25490.912041303032,25956.427399837463,26430.444005745096,26913.117108913109,27404.604794404117,27905.068034232132,null,{"$f":"W39-1","v":2004},27905.068034232132,233862.95920479589,23710.854492239607,4194.2135419925153,0,27905.068034232121]
[null,null,2005,0,0,0,0,0,0,0,0,0,24584.777938509324,25033.745464582575,25490.912041303032,25956.427399837463,26430.444005745096,26913.117108913109,27404.604794404117,27905.068034232132,28414.670740084126,null,2005,28414.670740084126,238133.76752761099,24143.862417269058,4270.8083228150699,0,28414.670740084126]
[null,null,{"$f":"C39+1","v":2006},0,0,0,0,0,0,0,0,0,25033.745464582575,25490.912041303032,25956.427399837463,26430.444005745096,26913.117108913109,27404.604794404117,27905.068034232132,28414.670740084126,28933.579817004389,null,{"$f":"W39+1","v":2006},28933.579817004389,242482.56940610602,24584.777938509324,4348.80187849506,0,28933.579817004385]
[null,null,2007,0,0,0,0,0,0,0,0,0,25490.912041303032,25956.427399837463,26430.444005745096,26913.117108913109,27404.604794404117,27905.068034232132,28414.670740084126,28933.579817004389,29461.965218059224,null,2007,29461.965218059224,246910.78915958267,25033.745464582575,4428.2197534766474,0,29461.965218059224]
[null,null,2008,0,0,0,0,0,0,0,0,0,25956.427399837463,26430.444005745096,26913.117108913109,27404.604794404117,27905.068034232132,28414.670740084126,28933.579817004389,29461.965218059224,29999.999999999996,null,2008,29999.999999999996,251419.87711827966,25490.912041303032,4509.0879586969559,0,29999.999999999989]
[null,null,2009,0,0,0,0,0,0,0,0,0,26430.444005745096,26913.117108913109,27404.604794404117,27905.068034232132,28414.670740084126,28933.579817004389,29461.965218059224,29999.999999999996,30547.860379942646,null,2009,30547.860379942646,256011.31009838483,25956.427399837463,4591.4329801051745,0,30547.860379942638]
[null,null,2010,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=PolyphaseLife),OFFSET($X44,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,26913.117108913109,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=PolyphaseLife),OFFSET($X44,1-Age,0),0)","v":27404.604794404117},27905.068034232132,28414.670740084126,28933.579817004389,29461.965218059224,29999.999999999996,30547.860379942646,31105.725793082329,null,2010,31105.725793082329,260686.59188572207,26430.444005745096,4675.2817873372296,0,31105.725793082325]
[null,null,2011,0,0,0,0,0,0,0,0,0,27404.604794404117,27905.068034232132,28414.670740084126,28933.579817004389,29461.965218059224,29999.999999999996,30547.860379942646,31105.725793082329,31673.778951461994,null,2011,31673.778951461994,265447.25372827094,26913.117108913109,4760.6618425488805,0,31673.778951461991]
[null,null,2012,0,0,0,0,0,0,0,0,0,27905.068034232132,28414.670740084126,28933.579817004389,29461.965218059224,29999.999999999996,30547.860379942646,31105.725793082329,31673.778951461994,32252.205903814243,null,2012,32252.205903814243,270294.85483768105,27404.604794404117,4847.6011094101241,0,32252.20590381424]
[null,null,2013,0,0,0,0,0,0,0,0,0,28414.670740084126,28933.579817004389,29461.965218059224,29999.999999999996,30547.860379942646,31105.725793082329,31673.778951461994,32252.205903814243,32841.196096495994,null,2013,32841.196096495994,275230.98289994494,27905.068034232132,4936.1280622638515,0,32841.196096495987]
[null,null,2014,0,0,0,0,0,0,0,0,0,28933.579817004389,29461.965218059224,29999.999999999996,30547.860379942646,31105.725793082329,31673.778951461994,32252.205903814243,32841.196096495994,33440.942435535901,null,2014,33440.942435535901,280257.25459539675,28414.670740084126,5026.2716954517673,0,33440.942435535893]
[null,null,2015,0,0,0,0,0,0,0,0,0,29461.965218059224,29999.999999999996,30547.860379942646,31105.725793082329,31673.778951461994,32252.205903814243,32841.196096495994,33440.942435535901,34051.641349815007,null,2015,34051.641349815007,285375.31612820731,28933.579817004389,5118.0615328106087,0,34051.641349815]
[null,null,2016,0,0,0,0,0,0,0,0,0,29999.999999999996,30547.860379942646,31105.725793082329,31673.778951461994,32252.205903814243,32841.196096495994,33440.942435535901,34051.641349815007,34673.492855401026,null,2016,34673.492855401026,290586.84376554913,29461.965218059224,5211.5276373417901,0,34673.492855401011]
[null,null,2017,0,0,0,0,0,0,0,0,0,30547.860379942646,31105.725793082329,31673.778951461994,32252.205903814243,32841.196096495994,33440.942435535901,34051.641349815007,34673.492855401026,35306.700621057651,null,2017,35306.700621057651,295893.54438660678,29999.999999999996,5306.7006210576474,0,35306.700621057644]
[null,null,2018,0,0,0,0,0,0,0,0,0,31105.725793082329,31673.778951461994,32252.205903814243,32841.196096495994,33440.942435535901,34051.641349815007,34673.492855401026,35306.700621057651,35951.472034950122,null,2018,35951.472034950122,301297.15604161425,30547.860379942646,5403.6116550074657,0,35951.472034950115]
[null,null,2019,0,0,0,0,0,0,0,0,0,31673.778951461994,32252.205903814243,32841.196096495994,33440.942435535901,34051.641349815007,34673.492855401026,35306.700621057651,35951.472034950122,36608.018272568974,null,2019,36608.018272568974,306799.44852110092,31105.725793082329,5502.2924794866294,0,36608.018272568959]
[null,null,2020,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=PolyphaseLife),OFFSET($X54,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,32252.205903814243,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=PolyphaseLife),OFFSET($X54,1-Age,0),0)","v":32841.196096495994},33440.942435535901,34051.641349815007,34673.492855401026,35306.700621057651,35951.472034950122,36608.018272568974,37276.554365894204,null,2020,37276.554365894204,312402.22393553308,31673.778951461994,5602.7754144322016,0,37276.554365894197]
[null,null,2021,0,0,0,0,0,0,0,0,0,32841.196096495994,33440.942435535901,34051.641349815007,34673.492855401026,35306.700621057651,35951.472034950122,36608.018272568974,37276.554365894204,37957.299273822595,null,2021,37957.299273822595,318107.31730554148,32252.205903814243,5705.0933700083397,0,37957.29927382258]
[null,null,2022,0,0,0,0,0,0,0,0,0,33440.942435535901,34051.641349815007,34673.492855401026,35306.700621057651,35951.472034950122,36608.018272568974,37276.554365894204,37957.299273822595,38650.475953881032,null,2022,38650.475953881032,323916.59716292651,32841.196096495994,5809.2798573850432,0,38650.475953881039]
[null,null,2023,0,0,0,0,0,0,0,0,0,34051.641349815007,34673.492855401026,35306.700621057651,35951.472034950122,36608.018272568974,37276.554365894204,37957.299273822595,38650.475953881032,39356.311435249627,null,2023,39356.311435249627,329831.96616264025,33440.942435535901,5915.3689997137153,0,39356.31143524962]
[null,null,2024,0,0,0,0,0,0,0,0,0,34673.492855401026,35306.700621057651,35951.472034950122,36608.018272568974,37276.554365894204,37957.299273822595,38650.475953881032,39356.311435249627,40075.036893118209,null,2024,40075.036893118209,335855.36170594348,34051.641349815007,6023.3955433031861,0,40075.036893118195]
[null,null,2025,0,0,0,0,0,0,0,0,0,35306.700621057651,35951.472034950122,36608.018272568974,37276.554365894204,37957.299273822595,38650.475953881032,39356.311435249627,40075.036893118209,40806.887724400854,null,2025,40806.887724400854,341988.75657494331,34673.492855401026,6133.3948689998188,0,40806.887724400847]
[null,null,2026,0,0,0,0,0,0,0,0,0,35951.472034950122,36608.018272568974,37276.554365894204,37957.299273822595,38650.475953881032,39356.311435249627,40075.036893118209,40806.887724400854,41552.1036248331,null,2026,41552.1036248331,348234.15957871877,35306.700621057651,6245.4030037754374,0,41552.103624833086]
[null,null,2027,0,0,0,0,0,0,0,0,0,36608.018272568974,37276.554365894204,37957.299273822595,38650.475953881032,39356.311435249627,40075.036893118209,40806.887724400854,41552.1036248331,42310.928667477019,null,2027,42310.928667477019,354593.61621124565,35951.472034950122,6359.4566325268843,0,42310.928667477005]
[null,null,2028,0,0,0,0,0,0,0,0,0,37276.554365894204,37957.299273822595,38650.475953881032,39356.311435249627,40075.036893118209,40806.887724400854,41552.1036248331,42310.928667477019,43083.611382660027,null,2028,43083.611382660027,361069.2093213367,36608.018272568974,6475.5931100910502,0,43083.611382660027]
[null,null,2029,0,0,0,0,0,0,0,0,0,37957.299273822595,38650.475953881032,39356.311435249627,40075.036893118209,40806.887724400854,41552.1036248331,42310.928667477019,43083.611382660027,43870.40483937355,null,2029,43870.40483937355,367663.05979481601,37276.554365894204,6593.8504734793332,0,43870.404839373536]
[null,null,2030,0,0,0,0,0,0,0,0,0,38650.475953881032,39356.311435249627,40075.036893118209,40806.887724400854,41552.1036248331,42310.928667477019,43083.611382660027,43870.40483937355,44671.566728158119,null,2030,44671.566728158119,374377.32724915148,37957.299273822595,6714.2674543355133,0,44671.566728158112]
[null,null,2031,0,0,0,0,0,0,0,0,0,39356.311435249627,40075.036893118209,40806.887724400854,41552.1036248331,42310.928667477019,43083.611382660027,43870.40483937355,44671.566728158119,45487.359445502203,null,2031,45487.359445502203,381214.21074077272,38650.475953881032,6836.8834916211399,0,45487.359445502174]
[null,null,2032,0,0,0,0,0,0,0,0,0,40075.036893118209,40806.887724400854,41552.1036248331,42310.928667477019,43083.611382660027,43870.40483937355,44671.566728158119,45487.359445502203,46318.050179782222,null,2032,46318.050179782222,388175.94948530529,39356.311435249627,6961.7387445325812,0,46318.050179782207]
[null,null,2033,0,0,0,0,0,0,0,0,0,40806.887724400854,41552.1036248331,42310.928667477019,43083.611382660027,43870.40483937355,44671.566728158119,45487.359445502203,46318.050179782222,47163.910998772168,null,2033,47163.910998772168,395264.82359095925,40075.036893118209,7088.8741056539511,0,47163.91099877216]
[null,null,2034,0,0,0,0,0,0,0,0,0,41552.1036248331,42310.928667477019,43083.611382660027,43870.40483937355,44671.566728158119,45487.359445502203,46318.050179782222,47163.910998772168,48025.218938751117,null,2034,48025.218938751117,402483.15480530949,40806.887724400854,7218.3312143502581,0,48025.21893875111]

{"sheet":"Stock Model - CSIR","index":11,"n_rows":68,"n_cols":29,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,2,1,3],[3,2,3,3],[12,3,12,20],[5,2,5,3]]}
[]
[null,null,"Stock Model - CSIR Motors"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,"Initial Year","Product"]
[null,null,null,1981,"SEM"]
[]
[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,"Year","New Shipments","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,{"$f":"C16-1","v":1981},{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSIRLife),OFFSET($X15,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSIRLife),OFFSET($X15,1-Age,0),0)","v":0},76070.109991555742,null,1981,{"$f":"TRANSPOSE('Product Class Dist'!$D$11:$BE$11)*NorthwestScalingFactor","v":76070.109991555742},{"$f":"SUM(D15:U15)","v":76070.109991555742},0,0,{"$f":"IF(W15-$W$24<=CSIRLife,X15-AA15,0)","v":76070.109991555742},{"$f":"Z15+AA15+AB15","v":76070.109991555742}]
[null,null,1982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76070.109991555742,77459.303303630863,null,1982,77459.303303630863,153529.41329518659,0,{"$f":"Y15*ShipmentGrowthRate","v":1389.1933120750987},76070.109991555757,{"$f":"Z16+AA16+AB16","v":77459.303303630863}]
[null,null,1983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76070.109991555742,77459.303303630863,78873.866081564862,null,1983,78873.866081564862,232403.27937675145,0,2803.7560900091057,76070.109991555757,78873.866081564862]
[null,null,1984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,76070.109991555742,77459.303303630863,78873.866081564862,80314.261622864593,null,1984,80314.261622864593,312717.54099961603,0,4244.151631308835,76070.109991555757,80314.261622864593]
[null,null,1985,0,0,0,0,0,0,0,0,0,0,0,0,0,76070.109991555742,77459.303303630863,78873.866081564862,80314.261622864593,81780.961685781804,null,1985,81780.961685781804,394498.50268539786,0,5710.8516942260358,76070.109991555772,81780.961685781804]
[null,null,{"$f":"C21-1","v":1986},0,0,0,0,0,0,0,0,0,0,0,0,76070.109991555742,77459.303303630863,78873.866081564862,80314.261622864593,81780.961685781804,83274.446643823409,null,1986,83274.446643823409,477772.94932922127,0,7204.3366522676288,76070.109991555786,83274.446643823409]
[null,null,1987,0,0,0,0,0,0,0,0,0,0,0,76070.109991555742,77459.303303630863,78873.866081564862,80314.261622864593,81780.961685781804,83274.446643823409,84795.205643083376,null,1987,84795.205643083376,562568.15497230459,0,8725.0956515275993,76070.109991555772,84795.205643083376]
[null,null,1988,0,0,0,0,0,0,0,0,0,0,0,77459.303303630863,78873.866081564862,80314.261622864593,81780.961685781804,83274.446643823409,84795.205643083376,86343.736762447865,null,1988,86343.736762447865,572841.78174319677,0,10273.626770892093,76070.109991555772,86343.736762447865]
[null,null,{"$f":"C24-1","v":1989},0,0,0,0,0,0,0,0,0,0,0,78873.866081564862,80314.261622864593,81780.961685781804,83274.446643823409,84795.205643083376,86343.736762447865,87920.547176725959,null,1989,87920.547176725959,583303.02561629191,0,10461.243873095093,77459.303303630863,87920.547176725959]
[null,null,1990,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSIRLife),OFFSET($X24,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSIRLife),OFFSET($X24,1-Age,0),0)","v":0},80314.261622864593,81780.961685781804,83274.446643823409,84795.205643083376,86343.736762447865,87920.547176725959,89526.153322759536,null,1990,89526.153322759536,{"$f":"SUM(D24:U24)","v":593955.31285748654},0,10652.287241194646,{"$f":"IF(W24-$W$24<=CSIRLife,X24-AA24,0)","v":78873.866081564891},89526.153322759536]
[null,null,1991,0,0,0,0,0,0,0,0,0,0,0,81780.961685781804,83274.446643823409,84795.205643083376,86343.736762447865,87920.547176725959,89526.153322759536,91161.081068566578,null,1991,91161.081068566578,{"$f":"SUM(D25:U25)","v":604802.13230318844},{"$f":"IF(W25-$W$24>CSIRLife,OFFSET(X25,-CSIRLife,0),0)","v":0},10846.819445701951,80314.261622864622,{"$f":"Z25+AA25+AB25","v":91161.081068566578}]
[null,null,1992,0,0,0,0,0,0,0,0,0,0,0,83274.446643823409,84795.205643083376,86343.736762447865,87920.547176725959,89526.153322759536,91161.081068566578,92825.865885573498,null,1992,92825.865885573498,615847.03650298028,0,{"$f":"Y25*ShipmentGrowthRate","v":11044.90419979167},81780.961685781833,{"$f":"Z26+AA26+AB26","v":92825.865885573498}]
[null,null,{"$f":"C28-1","v":1993},0,0,0,0,0,0,0,0,0,0,0,84795.205643083376,86343.736762447865,87920.547176725959,89526.153322759536,91161.081068566578,92825.865885573498,94521.053023992703,null,{"$f":"W28-1","v":1993},94521.053023992703,627093.64288314956,0,11246.606380169274,83274.446643823423,94521.053023992703]
[null,null,1994,0,0,0,0,0,0,0,0,0,0,0,86343.736762447865,87920.547176725959,89526.153322759536,91161.081068566578,92825.865885573498,94521.053023992703,96247.197691402849,null,1994,96247.197691402849,638545.63493146899,0,11451.99204831944,84795.205643083405,96247.197691402849]
[null,null,1995,0,0,0,0,0,0,0,0,0,0,0,87920.547176725959,89526.153322759536,91161.081068566578,92825.865885573498,94521.053023992703,96247.197691402849,98004.865234590412,null,1995,98004.865234590412,650206.76340361149,0,11661.128472142524,86343.736762447894,98004.865234590412]
[null,null,1996,0,0,0,0,0,0,0,0,0,0,0,89526.153322759536,91161.081068566578,92825.865885573498,94521.053023992703,96247.197691402849,98004.865234590412,99794.631324712129,null,1996,99794.631324712129,662080.84755159775,0,11874.084147986126,87920.547176726002,99794.631324712129]
[null,null,1997,0,0,0,0,0,0,0,0,0,0,0,91161.081068566578,92825.865885573498,94521.053023992703,96247.197691402849,98004.865234590412,99794.631324712129,101617.08214583855,null,1997,101617.08214583855,674171.77637467673,0,12090.928823079017,89526.153322759536,101617.08214583855]
[null,null,1998,0,0,0,0,0,0,0,0,0,0,0,92825.865885573498,94521.053023992703,96247.197691402849,98004.865234590412,99794.631324712129,101617.08214583855,103472.81458694133,null,1998,103472.81458694133,686483.50989305158,91161.081068566578,12311.733518374738,0,103472.81458694131]
[null,null,1999,0,0,0,0,0,0,0,0,0,0,0,94521.053023992703,96247.197691402849,98004.865234590412,99794.631324712129,101617.08214583855,103472.81458694133,105362.4364373859,null,1999,105362.4364373859,699020.08044486376,92825.865885573498,12536.570551812389,0,105362.43643738588]
[null,null,2000,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSIRLife),OFFSET($X34,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSIRLife),OFFSET($X34,1-Age,0),0)","v":0},96247.197691402849,98004.865234590412,99794.631324712129,101617.08214583855,103472.81458694133,105362.4364373859,107286.56658599489,null,2000,107286.56658599489,711785.5940068661,94521.053023992703,12765.513562002177,0,107286.56658599488]
[null,null,2001,0,0,0,0,0,0,0,0,0,0,0,98004.865234590412,99794.631324712129,101617.08214583855,103472.81458694133,105362.4364373859,107286.56658599489,109245.83522374641,null,2001,109245.83522374641,724784.23153920961,96247.197691402849,12998.637532343566,0,109245.83522374641]
[null,null,2002,0,0,0,0,0,0,0,0,0,0,0,99794.631324712129,101617.08214583855,103472.81458694133,105362.4364373859,107286.56658599489,109245.83522374641,111240.88405017422,null,2002,111240.88405017422,738020.2503547935,98004.865234590412,13236.018815583782,0,111240.88405017419]
[null,null,2003,0,0,0,0,0,0,0,0,0,0,0,101617.08214583855,103472.81458694133,105362.4364373859,107286.56658599489,109245.83522374641,111240.88405017422,113272.36648353706,null,2003,113272.36648353706,751497.98551361833,99794.631324712129,13477.735158824911,0,113272.36648353704]
[null,null,{"$f":"C39-1","v":2004},0,0,0,0,0,0,0,0,0,0,0,103472.81458694133,105362.4364373859,107286.56658599489,109245.83522374641,111240.88405017422,113272.36648353706,115340.94787482618,null,{"$f":"W39-1","v":2004},115340.94787482618,765221.85124260595,101617.08214583855,13723.865728987585,0,115340.94787482613]
[null,null,2005,0,0,0,0,0,0,0,0,0,0,0,105362.4364373859,107286.56658599489,109245.83522374641,111240.88405017422,113272.36648353706,115340.94787482618,117447.3057256811,null,2005,117447.3057256811,779196.34238134569,103472.81458694133,13974.491138739753,0,117447.30572568109]
[null,null,{"$f":"C39+1","v":2006},0,0,0,0,0,0,0,0,0,0,0,107286.56658599489,109245.83522374641,111240.88405017422,113272.36648353706,115340.94787482618,117447.3057256811,119592.12991028486,null,{"$f":"W39+1","v":2006},119592.12991028486,793426.03585424484,105362.4364373859,14229.693472898925,0,119592.12991028483]
[null,null,2007,0,0,0,0,0,0,0,0,0,0,0,109245.83522374641,111240.88405017422,113272.36648353706,115340.94787482618,117447.3057256811,119592.12991028486,121776.12290131149,null,2007,121776.12290131149,807915.59216956142,107286.56658599489,14489.556315316591,0,121776.12290131148]
[null,null,2008,0,0,0,0,0,0,0,0,0,0,0,111240.88405017422,113272.36648353706,115340.94787482618,117447.3057256811,119592.12991028486,121776.12290131149,124000.00000000001,null,2008,124000.00000000001,822669.75694581494,109245.83522374641,14754.164776253585,0,124000]
[null,null,2009,0,0,0,0,0,0,0,0,0,0,0,113272.36648353706,115340.94787482618,117447.3057256811,119592.12991028486,121776.12290131149,124000.00000000001,126264.48957042965,null,2009,126264.48957042965,837693.36246607034,111240.88405017422,15023.605520255409,0,126264.48957042964]
[null,null,2010,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSIRLife),OFFSET($X44,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSIRLife),OFFSET($X44,1-Age,0),0)","v":0},115340.94787482618,117447.3057256811,119592.12991028486,121776.12290131149,124000.00000000001,126264.48957042965,128570.33327807367,null,2010,128570.33327807367,852991.32926060702,113272.36648353706,15297.966794536596,0,128570.33327807365]
[null,null,2011,0,0,0,0,0,0,0,0,0,0,0,117447.3057256811,119592.12991028486,121776.12290131149,124000.00000000001,126264.48957042965,128570.33327807367,130918.28633270963,null,2011,130918.28633270963,868568.66771849035,115340.94787482618,15577.338457883427,0,130918.2863327096]
[null,null,2012,0,0,0,0,0,0,0,0,0,0,0,119592.12991028486,121776.12290131149,124000.00000000001,126264.48957042965,128570.33327807367,130918.28633270963,133309.11773576558,null,2012,133309.11773576558,884430.47972857486,117447.3057256811,15861.812010084468,0,133309.11773576558]
[null,null,2013,0,0,0,0,0,0,0,0,0,0,0,121776.12290131149,124000.00000000001,126264.48957042965,128570.33327807367,130918.28633270963,133309.11773576558,135743.61053218346,null,2013,135743.61053218346,900581.96035047341,119592.12991028486,16151.480621898594,0,135743.61053218346]
[null,null,2014,0,0,0,0,0,0,0,0,0,0,0,124000.00000000001,126264.48957042965,128570.33327807367,130918.28633270963,133309.11773576558,135743.61053218346,138222.56206688177,null,2014,138222.56206688177,917028.39951604384,121776.12290131149,16446.439165570253,0,138222.56206688174]
[null,null,2015,0,0,0,0,0,0,0,0,0,0,0,126264.48957042965,128570.33327807367,130918.28633270963,133309.11773576558,135743.61053218346,138222.56206688177,140746.78424590206,null,2015,140746.78424590206,933775.18376194593,124000.00000000001,16746.784245902021,0,140746.78424590203]
[null,null,2016,0,0,0,0,0,0,0,0,0,0,0,128570.33327807367,130918.28633270963,133309.11773576558,135743.61053218346,138222.56206688177,140746.78424590206,143317.10380232427,null,2016,143317.10380232427,950827.79799384053,126264.48957042965,17052.614231894604,0,143317.10380232424]
[null,null,2017,0,0,0,0,0,0,0,0,0,0,0,130918.28633270963,133309.11773576558,135743.61053218346,138222.56206688177,140746.78424590206,143317.10380232427,145934.36256703836,null,2017,145934.36256703836,968191.82728280523,128570.33327807367,17364.029288964648,0,145934.3625670383]
[null,null,2018,0,0,0,0,0,0,0,0,0,0,0,133309.11773576558,135743.61053218346,138222.56206688177,140746.78424590206,143317.10380232427,145934.36256703836,148599.41774446054,null,2018,148599.41774446054,985872.95869455615,130918.28633270963,17681.131411750895,0,148599.41774446052]
[null,null,2019,0,0,0,0,0,0,0,0,0,0,0,135743.61053218346,138222.56206688177,140746.78424590206,143317.10380232427,145934.36256703836,148599.41774446054,151313.14219328514,null,2019,151313.14219328514,1003876.9831520757,133309.11773576558,18004.024457519488,0,151313.14219328508]
[null,null,2020,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSIRLife),OFFSET($X54,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSIRLife),OFFSET($X54,1-Age,0),0)","v":0},138222.56206688177,140746.78424590206,143317.10380232427,145934.36256703836,148599.41774446054,151313.14219328514,154076.42471236276,null,2020,154076.42471236276,1022209.7973322549,135743.61053218346,18332.81418017927,0,154076.42471236273]
[null,null,2021,0,0,0,0,0,0,0,0,0,0,0,140746.78424590206,143317.10380232427,145934.36256703836,148599.41774446054,151313.14219328514,154076.42471236276,156890.17033180009,null,2021,156890.17033180009,1040877.4055971734,138222.56206688177,18667.608264918304,0,156890.17033180007]
[null,null,2022,0,0,0,0,0,0,0,0,0,0,0,143317.10380232427,145934.36256703836,148599.41774446054,151313.14219328514,154076.42471236276,156890.17033180009,159755.300609375,null,2022,159755.300609375,1059885.9219606463,140746.78424590206,19008.516363472932,0,159755.300609375]
[null,null,2023,0,0,0,0,0,0,0,0,0,0,0,145934.36256703836,148599.41774446054,151313.14219328514,154076.42471236276,156890.17033180009,159755.300609375,162672.75393236516,null,2023,162672.75393236516,1079241.572090687,143317.10380232427,19355.650130040878,0,162672.75393236516]
[null,null,2024,0,0,0,0,0,0,0,0,0,0,0,148599.41774446054,151313.14219328514,154076.42471236276,156890.17033180009,159755.300609375,162672.75393236516,165643.48582488863,null,2024,165643.48582488863,1098950.6953485373,145934.36256703836,19709.123257850246,0,165643.4858248886]
[null,null,2025,0,0,0,0,0,0,0,0,0,0,0,151313.14219328514,154076.42471236276,156890.17033180009,159755.300609375,162672.75393236516,165643.48582488863,168668.46926085692,null,2025,168668.46926085692,1119019.7468649338,148599.41774446054,20069.051516396328,0,168668.46926085686]
[null,null,2026,0,0,0,0,0,0,0,0,0,0,0,154076.42471236276,156890.17033180009,159755.300609375,162672.75393236516,165643.48582488863,168668.46926085692,171748.69498264353,null,2026,171748.69498264353,1139455.2996542919,151313.14219328514,20435.552789358379,0,171748.69498264353]
[null,null,2027,0,0,0,0,0,0,0,0,0,0,0,156890.17033180009,159755.300609375,162672.75393236516,165643.48582488863,168668.46926085692,171748.69498264353,174885.17182557174,null,2027,174885.17182557174,1160264.0467675009,154076.42471236276,20808.747113208909,0,174885.17182557166]
[null,null,2028,0,0,0,0,0,0,0,0,0,0,0,159755.300609375,162672.75393236516,165643.48582488863,168668.46926085692,171748.69498264353,174885.17182557174,178078.92704832819,null,2028,178078.92704832819,1181452.8034840289,156890.17033180009,21188.756716528016,0,178078.9270483281]
[null,null,2029,0,0,0,0,0,0,0,0,0,0,0,162672.75393236516,165643.48582488863,168668.46926085692,171748.69498264353,174885.17182557174,178078.92704832819,181331.00666941074,null,2029,181331.00666941074,1203028.5095440648,159755.300609375,21575.706060035664,0,181331.00666941068]
[null,null,2030,0,0,0,0,0,0,0,0,0,0,0,165643.48582488863,168668.46926085692,171748.69498264353,174885.17182557174,178078.92704832819,181331.00666941074,184642.47580972029,null,2030,184642.47580972029,1224998.2314214201,162672.75393236516,21969.72187735507,0,184642.47580972023]
[null,null,2031,0,0,0,0,0,0,0,0,0,0,0,168668.46926085692,171748.69498264353,174885.17182557174,178078.92704832819,181331.00666941074,184642.47580972029,188014.41904140913,null,2031,188014.41904140913,1247369.1646379405,165643.48582488863,22370.93321652048,0,188014.4190414091]
[null,null,2032,0,0,0,0,0,0,0,0,0,0,0,171748.69498264353,174885.17182557174,178078.92704832819,181331.00666941074,184642.47580972029,188014.41904140913,191447.9407430999,null,2032,191447.9407430999,1270148.6361201836,168668.46926085692,22779.471482242963,0,191447.94074309987]
[null,null,2033,0,0,0,0,0,0,0,0,0,0,0,174885.17182557174,178078.92704832819,181331.00666941074,184642.47580972029,188014.41904140913,191447.9407430999,194944.16546159168,null,2033,194944.16546159168,1293344.1065991316,171748.69498264353,23195.470478948111,0,194944.16546159165]
[null,null,2034,0,0,0,0,0,0,0,0,0,0,0,178078.92704832819,181331.00666941074,184642.47580972029,188014.41904140913,191447.9407430999,194944.16546159168,198504.23828017138,null,2034,198504.23828017138,1316963.1730537312,174885.17182557174,23619.066454599611,0,198504.23828017135]

{"sheet":"Stock Model - CSCR","index":12,"n_rows":68,"n_cols":29,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,2,1,3],[3,2,3,3],[12,3,12,20],[5,2,5,3]]}
[]
[null,null,"Stock Model - CSCR Motors"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,"Initial Year","Product"]
[null,null,null,1981,"SEM"]
[]
[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,"Year","New Shipments","Stock","Replacements for Retiring Units","Shipment due to New Construction","Shipment due to Stock Buildout","Total Shipments"]
[null,null,{"$f":"C16-1","v":1981},{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSCRLife),OFFSET($X15,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSCRLife),OFFSET($X15,1-Age,0),0)","v":0},4003.689999555565,null,{"$f":"W16-1","v":1981},{"$f":"TRANSPOSE('Product Class Dist'!$D$12:$BE$12)*NorthwestScalingFactor","v":4003.689999555565},{"$f":"SUM(D15:U15)","v":4003.689999555565},0,0,{"$f":"IF(W15-$W$24<=CSCRLife,X15-AA15,0)","v":4003.689999555565},{"$f":"Z15+AA15+AB15","v":4003.689999555565}]
[null,null,1982,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4003.689999555565,4076.8054370332029,null,1982,4076.8054370332029,8080.4954365887679,0,{"$f":"Y15*ShipmentGrowthRate","v":73.11543747763676},4003.6899995555659,{"$f":"Z16+AA16+AB16","v":4076.8054370332029}]
[null,null,1983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4003.689999555565,4076.8054370332029,4151.256109556045,null,1983,4151.256109556045,12231.751546144813,0,147.56611000047926,4003.6899995555659,4151.256109556045]
[null,null,1984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4003.689999555565,4076.8054370332029,4151.256109556045,4227.0664012033994,null,1984,4227.0664012033994,16458.817947348212,0,223.3764016478334,4003.6899995555659,4227.0664012033994]
[null,null,1985,0,0,0,0,0,0,0,0,0,0,0,0,0,4003.689999555565,4076.8054370332029,4151.256109556045,4227.0664012033994,4304.2611413569366,null,1985,4304.2611413569366,20763.079088705148,0,300.57114180137035,4003.6899995555664,4304.2611413569366]
[null,null,1986,0,0,0,0,0,0,0,0,0,0,0,0,4003.689999555565,4076.8054370332029,4151.256109556045,4227.0664012033994,4304.2611413569366,4382.8656128328103,null,1986,4382.8656128328103,25145.944701537959,0,379.1756132772436,4003.6899995555668,4382.8656128328103]
[null,null,1987,0,0,0,0,0,0,0,0,0,0,0,4003.689999555565,4076.8054370332029,4151.256109556045,4227.0664012033994,4304.2611413569366,4382.8656128328103,4462.9055601622822,null,1987,4462.9055601622822,29608.850261700241,0,459.21556060671566,4003.6899995555664,4462.9055601622822]
[null,null,1988,0,0,0,0,0,0,0,0,0,0,0,4076.8054370332029,4151.256109556045,4227.0664012033994,4304.2611413569366,4382.8656128328103,4462.9055601622822,4544.4071980235713,null,1988,4544.4071980235713,30149.567460168248,0,540.71719846800488,4003.6899995555664,4544.4071980235713]
[null,null,{"$f":"C24-1","v":1989},0,0,0,0,0,0,0,0,0,0,0,4151.256109556045,4227.0664012033994,4304.2611413569366,4382.8656128328103,4462.9055601622822,4544.4071980235713,4627.3972198276815,null,{"$f":"W24-1","v":1989},4627.3972198276815,30700.159242962727,0,550.59178279447849,4076.8054370332029,4627.3972198276815]
[null,null,1990,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSCRLife),OFFSET($X24,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSCRLife),OFFSET($X24,1-Age,0),0)","v":0},4227.0664012033994,4304.2611413569366,4382.8656128328103,4462.9055601622822,4544.4071980235713,4627.3972198276815,4711.9028064610266,null,1990,4711.9028064610266,{"$f":"SUM(D24:U24)","v":31260.805939867707},0,560.64669690498135,{"$f":"IF(W24-$W$24<=CSCRLife,X24-AA24,0)","v":4151.256109556045},4711.9028064610266]
[null,null,1991,0,0,0,0,0,0,0,0,0,0,0,4304.2611413569366,4382.8656128328103,4462.9055601622822,4544.4071980235713,4627.3972198276815,4711.9028064610266,4797.9516351877137,null,1991,4797.9516351877137,{"$f":"SUM(D25:U25)","v":31831.691173852025},{"$f":"IF(W25-$W$24>CSCRLife,OFFSET(X25,-CSCRLife,0),0)","v":0},{"$f":"Y24*ShipmentGrowthRate","v":570.88523398431312},4227.0664012034003,{"$f":"Z25+AA25+AB25","v":4797.9516351877137}]
[null,null,1992,0,0,0,0,0,0,0,0,0,0,0,4382.8656128328103,4462.9055601622822,4544.4071980235713,4627.3972198276815,4711.9028064610266,4797.9516351877137,4885.571888714393,null,1992,4885.571888714393,32413.001921209478,0,581.31074735745631,4304.2611413569366,{"$f":"Z26+AA26+AB26","v":4885.571888714393}]
[null,null,{"$f":"C28-1","v":1993},0,0,0,0,0,0,0,0,0,0,0,4462.9055601622822,4544.4071980235713,4627.3972198276815,4711.9028064610266,4797.9516351877137,4885.571888714393,4974.7922644206683,null,{"$f":"W28-1","v":1993},4974.7922644206683,33004.92857279734,0,591.92665158785633,4382.8656128328121,4974.7922644206683]
[null,null,1994,0,0,0,0,0,0,0,0,0,0,0,4544.4071980235713,4627.3972198276815,4711.9028064610266,4797.9516351877137,4885.571888714393,4974.7922644206683,5065.6419837580443,null,1994,5065.6419837580443,33607.664996393098,0,602.7364235957599,4462.905560162284,5065.6419837580443]
[null,null,1995,0,0,0,0,0,0,0,0,0,0,0,4627.3972198276815,4711.9028064610266,4797.9516351877137,4885.571888714393,4974.7922644206683,5065.6419837580443,5158.1508018205477,null,1995,5158.1508018205477,34221.408600190072,0,613.74360379697487,4544.4071980235731,5158.1508018205477]
[null,null,1996,0,0,0,0,0,0,0,0,0,0,0,4711.9028064610266,4797.9516351877137,4885.571888714393,4974.7922644206683,5065.6419837580443,5158.1508018205477,5252.3490170901105,null,1996,5252.3490170901105,34846.360397452503,0,624.95179726242759,4627.3972198276824,5252.3490170901096]
[null,null,1997,0,0,0,0,0,0,0,0,0,0,0,4797.9516351877137,4885.571888714393,4974.7922644206683,5065.6419837580443,5158.1508018205477,5252.3490170901105,5348.2674813599233,null,1997,5348.2674813599233,35482.725072351401,0,636.36467489889549,4711.9028064610275,5348.2674813599233]
[null,null,1998,0,0,0,0,0,0,0,0,0,0,0,4885.571888714393,4974.7922644206683,5065.6419837580443,5158.1508018205477,5252.3490170901105,5348.2674813599233,5445.9376098390167,null,1998,5445.9376098390167,36130.711047002704,4797.9516351877137,647.98597465130183,0,5445.9376098390157]
[null,null,1999,0,0,0,0,0,0,0,0,0,0,0,4974.7922644206683,5065.6419837580443,5158.1508018205477,5252.3490170901105,5348.2674813599233,5445.9376098390167,5545.3913914413624,null,1999,5545.3913914413624,36790.530549729672,4885.571888714393,659.81950272696758,0,5545.3913914413606]
[null,null,2000,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSCRLife),OFFSET($X34,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSCRLife),OFFSET($X34,1-Age,0),0)","v":0},5065.6419837580443,5158.1508018205477,5252.3490170901105,5348.2674813599233,5445.9376098390167,5545.3913914413624,5646.6613992628891,null,2000,5646.6613992628891,37462.399684571894,4974.7922644206683,671.86913484221986,0,5646.6613992628882]
[null,null,2001,0,0,0,0,0,0,0,0,0,0,0,5158.1508018205477,5252.3490170901105,5348.2674813599233,5445.9376098390167,5545.3913914413624,5646.6613992628891,5749.7808012498117,null,2001,5749.7808012498117,38146.53850206366,5065.6419837580443,684.13881749176653,0,5749.7808012498108]
[null,null,2002,0,0,0,0,0,0,0,0,0,0,0,5252.3490170901105,5348.2674813599233,5445.9376098390167,5545.3913914413624,5646.6613992628891,5749.7808012498117,5854.7833710618006,null,2002,5854.7833710618006,38843.171071304911,5158.1508018205477,696.63256924125164,0,5854.7833710617997]
[null,null,2003,0,0,0,0,0,0,0,0,0,0,0,5348.2674813599233,5445.9376098390167,5545.3913914413624,5646.6613992628891,5749.7808012498117,5854.7833710618006,5961.7034991335277,null,2003,5961.7034991335277,39552.525553348329,5252.3490170901105,709.35448204341617,0,5961.7034991335267]
[null,null,{"$f":"C39-1","v":2004},0,0,0,0,0,0,0,0,0,0,0,5445.9376098390167,5545.3913914413624,5646.6613992628891,5749.7808012498117,5854.7833710618006,5961.7034991335277,6070.5762039382189,null,{"$f":"W39-1","v":2004},6070.5762039382189,40274.834275926631,5348.2674813599233,722.3087225782939,0,6070.5762039382171]
[null,null,2005,0,0,0,0,0,0,0,0,0,0,0,5545.3913914413624,5646.6613992628891,5749.7808012498117,5854.7833710618006,5961.7034991335277,6070.5762039382189,6181.4371434568984,null,2005,6181.4371434568984,41010.333809544507,5445.9376098390167,735.49953361788187,0,6181.4371434568984]
[null,null,{"$f":"C39+1","v":2006},0,0,0,0,0,0,0,0,0,0,0,5646.6613992628891,5749.7808012498117,5854.7833710618006,5961.7034991335277,6070.5762039382189,6181.4371434568984,6294.3226268570961,null,{"$f":"W39+1","v":2006},6294.3226268570961,41759.265044960237,5545.3913914413624,748.93123541573289,0,6294.3226268570952]
[null,null,2007,0,0,0,0,0,0,0,0,0,0,0,5749.7808012498117,5854.7833710618006,5961.7034991335277,6070.5762039382189,6181.4371434568984,6294.3226268570961,6409.2696263848156,null,2007,6409.2696263848156,42521.873272082172,5646.6613992628891,762.60822712192555,0,6409.2696263848147]
[null,null,2008,0,0,0,0,0,0,0,0,0,0,0,5854.7833710618006,5961.7034991335277,6070.5762039382189,6181.4371434568984,6294.3226268570961,6409.2696263848156,6526.3157894736842,null,2008,6526.3157894736842,43298.408260306045,5749.7808012498117,776.53498822387269,0,6526.3157894736842]
[null,null,2009,0,0,0,0,0,0,0,0,0,0,0,5961.7034991335277,6070.5762039382189,6181.4371434568984,6294.3226268570961,6409.2696263848156,6526.3157894736842,6645.4994510752431,null,2009,6645.4994510752431,44089.124340319482,5854.7833710618006,790.71608001344248,0,6645.4994510752431]
[null,null,2010,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSCRLife),OFFSET($X44,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSCRLife),OFFSET($X44,1-Age,0),0)","v":0},6070.5762039382189,6181.4371434568984,6294.3226268570961,6409.2696263848156,6526.3157894736842,6645.4994510752431,6766.8596462144033,null,2010,6766.8596462144033,44894.280487400363,5961.7034991335277,805.15614708087332,0,6766.8596462144014]
[null,null,2011,0,0,0,0,0,0,0,0,0,0,0,6181.4371434568984,6294.3226268570961,6409.2696263848156,6526.3157894736842,6645.4994510752431,6766.8596462144033,6890.4361227741902,null,2011,6890.4361227741902,45714.140406236329,6070.5762039382189,819.85991883596978,0,6890.4361227741883]
[null,null,2012,0,0,0,0,0,0,0,0,0,0,0,6294.3226268570961,6409.2696263848156,6526.3157894736842,6645.4994510752431,6766.8596462144033,6890.4361227741902,7016.2693545139782,null,2012,7016.2693545139782,46548.97261729341,6181.4371434568984,834.83221105707719,0,7016.2693545139755]
[null,null,2013,0,0,0,0,0,0,0,0,0,0,0,6409.2696263848156,6526.3157894736842,6645.4994510752431,6766.8596462144033,6890.4361227741902,7016.2693545139782,7144.4005543254443,null,2013,7144.4005543254443,47399.050544761762,6294.3226268570961,850.07792746834707,0,7144.4005543254434]
[null,null,2014,0,0,0,0,0,0,0,0,0,0,0,6526.3157894736842,6645.4994510752431,6766.8596462144033,6890.4361227741902,7016.2693545139782,7144.4005543254443,7274.8716877306188,null,2014,7274.8716877306188,48264.652606107564,6409.2696263848156,865.60206134580278,0,7274.8716877306188]
[null,null,2015,0,0,0,0,0,0,0,0,0,0,0,6645.4994510752431,6766.8596462144033,6890.4361227741902,7016.2693545139782,7144.4005543254443,7274.8716877306188,7407.7254866264238,null,2015,7407.7254866264238,49146.062303260303,6526.3157894736842,881.40969715273786,0,7407.725486626422]
[null,null,2016,0,0,0,0,0,0,0,0,0,0,0,6766.8596462144033,6890.4361227741902,7016.2693545139782,7144.4005543254443,7274.8716877306188,7407.7254866264238,7543.0054632802239,null,2016,7543.0054632802239,50043.568315465294,6645.4994510752431,897.50601220497913,0,7543.0054632802221]
[null,null,2017,0,0,0,0,0,0,0,0,0,0,0,6890.4361227741902,7016.2693545139782,7144.4005543254443,7274.8716877306188,7407.7254866264238,7543.0054632802239,7680.7559245809643,null,2017,7680.7559245809643,50957.464593831843,6766.8596462144033,913.89627836656041,0,7680.7559245809634]
[null,null,2018,0,0,0,0,0,0,0,0,0,0,0,7016.2693545139782,7144.4005543254443,7274.8716877306188,7407.7254866264238,7543.0054632802239,7680.7559245809643,7821.0219865505542,null,2018,7821.0219865505542,51888.050457608209,6890.4361227741902,930.58586377636277,0,7821.0219865505533]
[null,null,2019,0,0,0,0,0,0,0,0,0,0,0,7144.4005543254443,7274.8716877306188,7407.7254866264238,7543.0054632802239,7680.7559245809643,7821.0219865505542,7963.8495891202683,null,2019,7963.8495891202683,52835.630692214501,7016.2693545139782,947.58023460628874,0,7963.8495891202674]
[null,null,2020,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSCRLife),OFFSET($X54,1-Age,0),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(Year-Age+1>=Initial_Year,Age <=CSCRLife),OFFSET($X54,1-Age,0),0)","v":0},7274.8716877306188,7407.7254866264238,7543.0054632802239,7680.7559245809643,7821.0219865505542,7963.8495891202683,8109.2855111769859,null,2020,8109.2855111769859,53800.515649066045,7144.4005543254443,964.88495685154044,0,8109.285511176985]
[null,null,2021,0,0,0,0,0,0,0,0,0,0,0,7407.7254866264238,7543.0054632802239,7680.7559245809643,7821.0219865505542,7963.8495891202683,8109.2855111769859,8257.3773858842142,null,2021,8257.3773858842142,54783.021347219634,7274.8716877306188,982.50569815359495,0,8257.3773858842142]
[null,null,2022,0,0,0,0,0,0,0,0,0,0,0,7543.0054632802239,7680.7559245809643,7821.0219865505542,7963.8495891202683,8109.2855111769859,8257.3773858842142,8408.173716282894,null,2022,8408.173716282894,55783.469576876101,7407.7254866264238,1000.4482296564697,0,8408.173716282894]
[null,null,2023,0,0,0,0,0,0,0,0,0,0,0,7680.7559245809643,7821.0219865505542,7963.8495891202683,8109.2855111769859,8257.3773858842142,8408.173716282894,8561.7238911771128,null,2023,8561.7238911771128,56802.188004772994,7543.0054632802239,1018.7184278968879,0,8561.723891177111]
[null,null,2024,0,0,0,0,0,0,0,0,0,0,0,7821.0219865505542,7963.8495891202683,8109.2855111769859,8257.3773858842142,8408.173716282894,8561.7238911771128,8718.078201309927,null,2024,8718.078201309927,57839.510281501949,7680.7559245809643,1037.3222767289603,0,8718.0782013099251]
[null,null,2025,0,0,0,0,0,0,0,0,0,0,0,7963.8495891202683,8109.2855111769859,8257.3773858842142,8408.173716282894,8561.7238911771128,8718.078201309927,8877.2878558345728,null,2025,8877.2878558345728,58895.776150785969,7821.0219865505542,1056.2658692840168,0,8877.287855834571]
[null,null,2026,0,0,0,0,0,0,0,0,0,0,0,8109.2855111769859,8257.3773858842142,8408.173716282894,8561.7238911771128,8718.078201309927,8877.2878558345728,9039.4049990865005,null,2026,9039.4049990865005,59971.331560752209,7963.8495891202683,1075.5554099662302,0,9039.4049990864987]
[null,null,2027,0,0,0,0,0,0,0,0,0,0,0,8257.3773858842142,8408.173716282894,8561.7238911771128,8718.078201309927,8877.2878558345728,9039.4049990865005,9204.4827276616688,null,2027,9204.4827276616688,61066.52877723689,8109.2855111769859,1095.1972164846795,0,9204.4827276616652]
[null,null,2028,0,0,0,0,0,0,0,0,0,0,0,8408.173716282894,8561.7238911771128,8718.078201309927,8877.2878558345728,9039.4049990865005,9204.4827276616688,9372.575107806746,null,2028,9372.575107806746,62181.726499159427,8257.3773858842142,1115.1977219225271,0,9372.5751078067406]
[null,null,2029,0,0,0,0,0,0,0,0,0,0,0,8561.7238911771128,8718.078201309927,8877.2878558345728,9039.4049990865005,9204.4827276616688,9372.575107806746,9543.737193126879,null,2029,9543.737193126879,63317.289976003412,8408.173716282894,1135.5634768439825,0,9543.7371931268772]
[null,null,2030,0,0,0,0,0,0,0,0,0,0,0,8718.078201309927,8877.2878558345728,9039.4049990865005,9204.4827276616688,9372.575107806746,9543.737193126879,9718.025042616855,null,2030,9718.025042616855,64473.591127443156,8561.7238911771128,1156.3011514397406,0,9718.0250426168532]
[null,null,2031,0,0,0,0,0,0,0,0,0,0,0,8877.2878558345728,9039.4049990865005,9204.4827276616688,9372.575107806746,9543.737193126879,9718.025042616855,9895.4957390215313,null,2031,9895.4957390215313,65651.008665154761,8718.078201309927,1177.4175377116039,0,9895.4957390215313]
[null,null,2032,0,0,0,0,0,0,0,0,0,0,0,9039.4049990865005,9204.4827276616688,9372.575107806746,9543.737193126879,9718.025042616855,9895.4957390215313,10076.207407531574,null,2032,10076.207407531574,66849.928216851753,8877.2878558345728,1198.919551696998,0,10076.20740753157]
[null,null,2033,0,0,0,0,0,0,0,0,0,0,0,9204.4827276616688,9372.575107806746,9543.737193126879,9718.025042616855,9895.4957390215313,10076.207407531574,10260.219234820614,null,2033,10260.219234820614,68070.742452585866,9039.4049990865005,1220.814235734111,0,10260.219234820612]
[null,null,2034,0,0,0,0,0,0,0,0,0,0,0,9372.575107806746,9543.737193126879,9718.025042616855,9895.4957390215313,10076.207407531574,10260.219234820614,10447.591488430071,null,2034,10447.591488430071,69313.851213354283,9204.4827276616688,1243.1087607684005,0,10447.591488430069]

{"sheet":"UEC Development","index":13,"n_rows":60,"n_cols":5,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,2,1,3],[3,2,3,3],[22,3,23,9],[40,3,41,9],[59,3,60,9],[5,2,5,3]]}
[]
[null,null,"UEC Development "]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,{"$f":"'Product Classes'!I10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I10,MODEL_PCS,0),0)","v":"PC1 - Polyphase Motors"}]
[]
[null,null,"Efficiency Level","Full-Load Efficiency","Yearly "]
[null,null,null,"%","kWh/year"]
[null,null,{"$f":"'Efficiency Levels'!C12&\" - \"&'Efficiency Levels'!D12","v":"EL0 - 0.753"},{"$f":"'Efficiency Levels'!D12","v":0.753},{"$f":"'Efficiency Levels'!E12","v":1934}]
[null,null,{"$f":"'Efficiency Levels'!C13&\" - \"&'Efficiency Levels'!D13","v":"EL1 - 0.773"},{"$f":"'Efficiency Levels'!D13","v":0.77300000000000002},{"$f":"'Efficiency Levels'!E13","v":1883}]
[null,null,{"$f":"'Efficiency Levels'!C14&\" - \"&'Efficiency Levels'!D14","v":"EL2 - 0.788"},{"$f":"'Efficiency Levels'!D14","v":0.78800000000000003},{"$f":"'Efficiency Levels'!E14","v":1836}]
[null,null,{"$f":"'Efficiency Levels'!C15&\" - \"&'Efficiency Levels'!D15","v":"EL3 - 0.805"},{"$f":"'Efficiency Levels'!D15","v":0.80500000000000005},{"$f":"'Efficiency Levels'!E15","v":1775}]
[null,null,{"$f":"'Efficiency Levels'!C16&\" - \"&'Efficiency Levels'!D16","v":"EL4 - 0.811"},{"$f":"'Efficiency Levels'!D16","v":0.81100000000000005},{"$f":"'Efficiency Levels'!E16","v":1759}]
[null,null,{"$f":"'Efficiency Levels'!C17&\" - \"&'Efficiency Levels'!D17","v":"EL5 - 0.835"},{"$f":"'Efficiency Levels'!D17","v":0.83499999999999996},{"$f":"'Efficiency Levels'!E17","v":1678}]
[null,null,{"$f":"'Efficiency Levels'!C18&\" - \"&'Efficiency Levels'!D18","v":"EL6 - 0.852"},{"$f":"'Efficiency Levels'!D18","v":0.85199999999999998},{"$f":"'Efficiency Levels'!E18","v":1643}]
[null,null,{"$f":"'Efficiency Levels'!C19&\" - \"&'Efficiency Levels'!D19","v":"EL7 - 0.862"},{"$f":"'Efficiency Levels'!D19","v":0.86199999999999999},{"$f":"'Efficiency Levels'!E19","v":1622}]
[null,null,{"$f":"'Efficiency Levels'!C20&\" - \"&'Efficiency Levels'!D20","v":"EL8 - 0.877"},{"$f":"'Efficiency Levels'!D20","v":0.877},{"$f":"'Efficiency Levels'!E20","v":1594}]
[]
[null,null,"Source","DOE Small Electric Motors 2010 Final Rule, Chapter 6: Energy Use Characterization, Table 6.3.1 Average Annual Electricity Use by Efficiency Level for Small Electric Motors (Using National Shipment-Weighted Distribution of Product Class Shipments) (page 6-8)"]
[]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!I11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I11,MODEL_PCS,0),0)","v":"PC2 - Capacitor-Start, Induction-Run Motors"}]
[]
[null,null,"Efficiency Level","Full-Load Efficiency","Yearly "]
[null,null,null,"%","kWh/year"]
[null,null,{"$f":"'Efficiency Levels'!C30&\" - \"&'Efficiency Levels'!D30","v":"EL0 - 0.579"},{"$f":"'Efficiency Levels'!D30","v":0.57899999999999996},{"$f":"'Efficiency Levels'!E30","v":1265}]
[null,null,{"$f":"'Efficiency Levels'!C31&\" - \"&'Efficiency Levels'!D31","v":"EL1 - 0.611"},{"$f":"'Efficiency Levels'!D31","v":0.61099999999999999},{"$f":"'Efficiency Levels'!E31","v":1182}]
[null,null,{"$f":"'Efficiency Levels'!C32&\" - \"&'Efficiency Levels'!D32","v":"EL2 - 0.635"},{"$f":"'Efficiency Levels'!D32","v":0.63500000000000001},{"$f":"'Efficiency Levels'!E32","v":1125}]
[null,null,{"$f":"'Efficiency Levels'!C33&\" - \"&'Efficiency Levels'!D33","v":"EL3 - 0.657"},{"$f":"'Efficiency Levels'!D33","v":0.65700000000000003},{"$f":"'Efficiency Levels'!E33","v":1071}]
[null,null,{"$f":"'Efficiency Levels'!C34&\" - \"&'Efficiency Levels'!D34","v":"EL4 - 0.705"},{"$f":"'Efficiency Levels'!D34","v":0.70499999999999996},{"$f":"'Efficiency Levels'!E34","v":979}]
[null,null,{"$f":"'Efficiency Levels'!C35&\" - \"&'Efficiency Levels'!D35","v":"EL5 - 0.718"},{"$f":"'Efficiency Levels'!D35","v":0.71799999999999997},{"$f":"'Efficiency Levels'!E35","v":953}]
[null,null,{"$f":"'Efficiency Levels'!C36&\" - \"&'Efficiency Levels'!D36","v":"EL6 - 0.731"},{"$f":"'Efficiency Levels'!D36","v":0.73099999999999998},{"$f":"'Efficiency Levels'!E36","v":920}]
[null,null,{"$f":"'Efficiency Levels'!C37&\" - \"&'Efficiency Levels'!D37","v":"EL7 - 0.776"},{"$f":"'Efficiency Levels'!D37","v":0.77600000000000002},{"$f":"'Efficiency Levels'!E37","v":858}]
[]
[null,null,"Source","DOE Small Electric Motors 2010 Final Rule, Chapter 6: Energy Use Characterization, Table 6.3.1 Average Annual Electricity Use by Efficiency Level for Small Electric Motors (Using National Shipment-Weighted Distribution of Product Class Shipments) (page 6-8)"]
[]
[]
[]
[]
[null,null,{"$f":"'Product Classes'!I12&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!I12,MODEL_PCS,0),0)","v":"PC3 - Capacitor-Start, Capacitor-Run Motors"}]
[]
[null,null,"Efficiency Level","Full-Load Efficiency","Yearly "]
[null,null,null,"%","kWh/year"]
[null,null,{"$f":"'Efficiency Levels'!C47&\" - \"&'Efficiency Levels'!D47","v":"EL0 - 0.714"},{"$f":"'Efficiency Levels'!D47","v":0.71399999999999997},{"$f":"'Efficiency Levels'!E47","v":2310}]
[null,null,{"$f":"'Efficiency Levels'!C48&\" - \"&'Efficiency Levels'!D48","v":"EL1 - 0.751"},{"$f":"'Efficiency Levels'!D48","v":0.751},{"$f":"'Efficiency Levels'!E48","v":2208}]
[null,null,{"$f":"'Efficiency Levels'!C49&\" - \"&'Efficiency Levels'!D49","v":"EL2 - 0.795"},{"$f":"'Efficiency Levels'!D49","v":0.79500000000000004},{"$f":"'Efficiency Levels'!E49","v":2036}]
[null,null,{"$f":"'Efficiency Levels'!C50&\" - \"&'Efficiency Levels'!D50","v":"EL3 - 0.817"},{"$f":"'Efficiency Levels'!D50","v":0.81699999999999995},{"$f":"'Efficiency Levels'!E50","v":1965}]
[null,null,{"$f":"'Efficiency Levels'!C51&\" - \"&'Efficiency Levels'!D51","v":"EL4 - 0.828"},{"$f":"'Efficiency Levels'!D51","v":0.82799999999999996},{"$f":"'Efficiency Levels'!E51","v":1979}]
[null,null,{"$f":"'Efficiency Levels'!C52&\" - \"&'Efficiency Levels'!D52","v":"EL5 - 0.84"},{"$f":"'Efficiency Levels'!D52","v":0.84},{"$f":"'Efficiency Levels'!E52","v":1959}]
[null,null,{"$f":"'Efficiency Levels'!C53&\" - \"&'Efficiency Levels'!D53","v":"EL6 - 0.846"},{"$f":"'Efficiency Levels'!D53","v":0.84599999999999997},{"$f":"'Efficiency Levels'!E53","v":1923}]
[null,null,{"$f":"'Efficiency Levels'!C54&\" - \"&'Efficiency Levels'!D54","v":"EL7 - 0.867"},{"$f":"'Efficiency Levels'!D54","v":0.86699999999999999},{"$f":"'Efficiency Levels'!E54","v":1873}]
[null,null,{"$f":"'Efficiency Levels'!C55&\" - \"&'Efficiency Levels'!D55","v":"EL8 - 0.879"},{"$f":"'Efficiency Levels'!D55","v":0.879},{"$f":"'Efficiency Levels'!E55","v":1824}]
[]
[null,null,"Source","DOE Small Electric Motors 2010 Final Rule, Chapter 6: Energy Use Characterization, Table 6.3.1 Average Annual Electricity Use by Efficiency Level for Small Electric Motors (Using National Shipment-Weighted Distribution of Product Class Shipments) (page 6-8)"]

{"sheet":"UEC - Polyphase","index":14,"n_rows":18,"n_cols":72,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Annual UEC - Polyphase Motors"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NAVIGATION"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMENTS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market UEC (Shipment Weighted Average)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981,{"$f":"S10+1","v":1982},{"$f":"T10+1","v":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,{"$f":"BR10+1","v":2033},2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('Efficiency Dist'!G13:G21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!H13:H21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!I13:I21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!J13:J21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!K13:K21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!L13:L21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!M13:M21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!N13:N21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!O13:O21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!P13:P21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!Q13:Q21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!R13:R21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!S13:S21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!T13:T21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!U13:U21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!V13:V21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!W13:W21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!X13:X21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!Y13:Y21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!Z13:Z21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AA13:AA21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AB13:AB21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AC13:AC21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AD13:AD21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AE13:AE21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AF13:AF21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AG13:AG21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AH13:AH21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AI13:AI21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AJ13:AJ21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AK13:AK21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AL13:AL21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AM13:AM21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AN13:AN21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AO13:AO21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AP13:AP21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AQ13:AQ21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AR13:AR21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AS13:AS21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AT13:AT21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AU13:AU21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AV13:AV21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AW13:AW21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AX13:AX21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AY13:AY21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AZ13:AZ21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!BA13:BA21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!BB13:BB21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!BC13:BC21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!BD13:BD21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!BE13:BE21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!BF13:BF21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!BG13:BG21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!BH13:BH21,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('Efficiency Dist'!G26:G34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!H26:H34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!I26:I34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!J26:J34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!K26:K34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!L26:L34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!M26:M34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!N26:N34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!O26:O34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!P26:P34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!Q26:Q34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!R26:R34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!S26:S34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!T26:T34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!U26:U34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!V26:V34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!W26:W34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!X26:X34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!Y26:Y34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!Z26:Z34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AA26:AA34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AB26:AB34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AC26:AC34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AD26:AD34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AE26:AE34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AF26:AF34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AG26:AG34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AH26:AH34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AI26:AI34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AJ26:AJ34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AK26:AK34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AL26:AL34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AM26:AM34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AN26:AN34,'UEC Development'!$E$13:$E$21)","v":1864.5400000000002},{"$f":"SUMPRODUCT('Efficiency Dist'!AO26:AO34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AP26:AP34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AQ26:AQ34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AR26:AR34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AS26:AS34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AT26:AT34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AU26:AU34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AV26:AV34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AW26:AW34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AX26:AX34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AY26:AY34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!AZ26:AZ34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!BA26:BA34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!BB26:BB34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!BC26:BC34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!BD26:BD34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!BE26:BE34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!BF26:BF34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!BG26:BG34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998},{"$f":"SUMPRODUCT('Efficiency Dist'!BH26:BH34,'UEC Development'!$E$13:$E$21)","v":1676.9499999999998}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981,{"$f":"S16+1","v":1982},{"$f":"T16+1","v":1983},1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)),OFFSET(S$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)),OFFSET(T$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)),OFFSET(U$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)),OFFSET(V$10,1,-18+1,1,18))","v":1864.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)),OFFSET(W$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)),OFFSET(X$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Y$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Z$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AA$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AB$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AC$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AD$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AE$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AF$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AG$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AH$10,1,-18+1,1,18))","v":1864.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AI$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AJ$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AK$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AL$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AM$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AN$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AO$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AP$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AQ$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AR$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AS$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AT$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AU$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AV$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AW$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AX$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AY$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AZ$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BA$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BB$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BC$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BD$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BE$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BF$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BG$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BH$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BI$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BJ$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BK$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BL$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BM$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BN$10,1,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BO$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BP$10,1,-18+1,1,18))","v":1864.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BQ$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BR$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BS$10,1,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BT$10,1,-18+1,1,18))","v":1864.5400000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POST-Case UEC",{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)),OFFSET(S$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)),OFFSET(T$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)),OFFSET(U$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)),OFFSET(V$10,2,-18+1,1,18))","v":1864.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)),OFFSET(W$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)),OFFSET(X$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Y$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Z$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AA$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AB$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AC$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AD$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AE$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AF$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AG$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AH$10,2,-18+1,1,18))","v":1864.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AI$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AJ$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AK$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AL$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AM$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AN$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AO$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AP$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AQ$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AR$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AS$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AT$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AU$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AV$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AW$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AX$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AY$10,2,-18+1,1,18))","v":1864.5400000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AZ$10,2,-18+1,1,18))","v":1864.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BA$10,2,-18+1,1,18))","v":1842.1563282533448},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BB$10,2,-18+1,1,18))","v":1820.174096304931},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BC$10,2,-18+1,1,18))","v":1798.586104535615},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BD$10,2,-18+1,1,18))","v":1777.3852824477704},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BE$10,2,-18+1,1,18))","v":1756.564686349559},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BF$10,2,-18+1,1,18))","v":1736.117497080734},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BG$10,2,-18+1,1,18))","v":1716.0370177792265},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BH$10,2,-18+1,1,18))","v":1696.316671687795},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BI$10,2,-18+1,1,18))","v":1676.9499999999998},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BJ$10,2,-18+1,1,18))","v":1676.9499999999996},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BK$10,2,-18+1,1,18))","v":1676.9499999999998},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BL$10,2,-18+1,1,18))","v":1676.9499999999996},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BM$10,2,-18+1,1,18))","v":1676.9499999999996},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BN$10,2,-18+1,1,18))","v":1676.9499999999998},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BO$10,2,-18+1,1,18))","v":1676.9499999999998},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BP$10,2,-18+1,1,18))","v":1676.95},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BQ$10,2,-18+1,1,18))","v":1676.9499999999996},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BR$10,2,-18+1,1,18))","v":1676.9499999999998},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BS$10,2,-18+1,1,18))","v":1676.9499999999998},{"$f":"SUMPRODUCT(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - Polyphase'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BT$10,2,-18+1,1,18))","v":1676.95}]

{"sheet":"UEC - CSIR","index":15,"n_rows":18,"n_cols":72,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Annual UEC - CSIR Motors"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NAVIGATION"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMENTS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market UEC (Shipment Weighted Average)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981,{"$f":"S10+1","v":1982},{"$f":"T10+1","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('Efficiency Dist'!G45:G52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!H45:H52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!I45:I52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!J45:J52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!K45:K52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!L45:L52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!M45:M52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!N45:N52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!O45:O52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!P45:P52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!Q45:Q52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!Q45:Q52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!R45:R52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!S45:S52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!T45:T52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!U45:U52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!V45:V52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!W45:W52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!X45:X52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!Y45:Y52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!Z45:Z52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AA45:AA52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AB45:AB52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AC45:AC52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AD45:AD52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AE45:AE52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AF45:AF52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AG45:AG52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AH45:AH52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AI45:AI52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AJ45:AJ52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AK45:AK52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AL45:AL52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AM45:AM52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AN45:AN52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AO45:AO52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AP45:AP52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AQ45:AQ52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AR45:AR52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AS45:AS52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AT45:AT52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AU45:AU52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AV45:AV52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AW45:AW52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AX45:AX52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AY45:AY52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AZ45:AZ52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!BA45:BA52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!BB45:BB52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!BC45:BC52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!BD45:BD52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!BE45:BE52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!BF45:BF52,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!BH45:BH52,'UEC Development'!$E$32:$E$39)","v":1187.08}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('Efficiency Dist'!G57:G64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!H57:H64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!I57:I64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!J57:J64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!K57:K64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!L57:L64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!M57:M64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!N57:N64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!O57:O64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!P57:P64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!Q57:Q64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!R57:R64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!S57:S64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!T57:T64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!U57:U64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!V57:V64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!W57:W64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!X57:X64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!Y57:Y64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!Z57:Z64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AA57:AA64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AB57:AB64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AC57:AC64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AD57:AD64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AE57:AE64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AF57:AF64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AG57:AG64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AH57:AH64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AI57:AI64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AJ57:AJ64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AK57:AK64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AL57:AL64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AM57:AM64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AN57:AN64,'UEC Development'!$E$32:$E$39)","v":1187.08},{"$f":"SUMPRODUCT('Efficiency Dist'!AO57:AO64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AP57:AP64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AQ57:AQ64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AR57:AR64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AS57:AS64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AT57:AT64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AU57:AU64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AV57:AV64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AW57:AW64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AX57:AX64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AY57:AY64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!AZ57:AZ64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!BA57:BA64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!BB57:BB64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!BC57:BC64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!BD57:BD64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!BE57:BE64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!BF57:BF64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!BG57:BG64,'UEC Development'!$E$32:$E$39)","v":858},{"$f":"SUMPRODUCT('Efficiency Dist'!BH57:BH64,'UEC Development'!$E$32:$E$39)","v":858}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981,{"$f":"S16+1","v":1982},{"$f":"T16+1","v":1983},1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)),OFFSET(S$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)),OFFSET(T$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)),OFFSET(U$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)),OFFSET(V$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)),OFFSET(W$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)),OFFSET(X$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Y$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Z$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AA$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AB$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AC$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AD$10,1,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AE$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AF$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AG$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AH$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AI$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AJ$10,1,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AK$10,1,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AL$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AM$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AN$10,1,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AO$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AP$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AQ$10,1,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AR$10,1,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AS$10,1,-18+1,1,18))","v":1187.0799999999995},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AT$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AU$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AV$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AW$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AX$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AY$10,1,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AZ$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BA$10,1,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BB$10,1,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BC$10,1,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BD$10,1,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BE$10,1,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BF$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BG$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BH$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BI$10,1,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BJ$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BK$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BL$10,1,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BM$10,1,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BN$10,1,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BO$10,1,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BP$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BQ$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BR$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BS$10,1,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BT$10,1,-18+1,1,18))","v":1187.08}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POST-Case UEC",{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)),OFFSET(S$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)),OFFSET(T$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)),OFFSET(U$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)),OFFSET(V$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)),OFFSET(W$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)),OFFSET(X$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Y$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Z$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AA$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AB$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AC$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AD$10,2,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AE$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AF$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AG$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AH$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AI$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AJ$10,2,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AK$10,2,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AL$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AM$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AN$10,2,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AO$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AP$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AQ$10,2,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AR$10,2,-18+1,1,18))","v":1187.0799999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AS$10,2,-18+1,1,18))","v":1187.0799999999995},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AT$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AU$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AV$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AW$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AX$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AY$10,2,-18+1,1,18))","v":1187.0800000000002},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AZ$10,2,-18+1,1,18))","v":1187.08},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BA$10,2,-18+1,1,18))","v":1137.4781766006649},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BB$10,2,-18+1,1,18))","v":1088.7659367425476},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BC$10,2,-18+1,1,18))","v":1040.9273261960939},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BD$10,2,-18+1,1,18))","v":993.94667686276409},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BE$10,2,-18+1,1,18))","v":947.80860164341732},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BF$10,2,-18+1,1,18))","v":902.49798939873074},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BG$10,2,-18+1,1,18))","v":857.99999999999989},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BH$10,2,-18+1,1,18))","v":857.99999999999989},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BI$10,2,-18+1,1,18))","v":858.00000000000011},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BJ$10,2,-18+1,1,18))","v":858.00000000000011},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BK$10,2,-18+1,1,18))","v":858},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BL$10,2,-18+1,1,18))","v":858.00000000000011},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BM$10,2,-18+1,1,18))","v":858.00000000000011},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BN$10,2,-18+1,1,18))","v":858.00000000000023},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BO$10,2,-18+1,1,18))","v":858},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BP$10,2,-18+1,1,18))","v":858},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BQ$10,2,-18+1,1,18))","v":858.00000000000011},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BR$10,2,-18+1,1,18))","v":857.99999999999989},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BS$10,2,-18+1,1,18))","v":858.00000000000011},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSIR'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BT$10,2,-18+1,1,18))","v":858.00000000000011}]

{"sheet":"UEC - CSCR","index":16,"n_rows":18,"n_cols":72,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Annual UEC - CSCR Motors"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NAVIGATION"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COMMENTS"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Market UEC (Shipment Weighted Average)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981,{"$f":"S10+1","v":1982},{"$f":"T10+1","v":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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT('Efficiency Dist'!G75:G83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!H75:H83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!I75:I83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!J75:J83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!K75:K83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!L75:L83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!M75:M83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!N75:N83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!O75:O83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!P75:P83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!Q75:Q83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!R75:R83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!S75:S83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!T75:T83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!U75:U83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!V75:V83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!W75:W83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!X75:X83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!Y75:Y83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!Z75:Z83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AA75:AA83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AB75:AB83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AC75:AC83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AD75:AD83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AE75:AE83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AF75:AF83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AG75:AG83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AH75:AH83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AI75:AI83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AJ75:AJ83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AK75:AK83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AL75:AL83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AM75:AM83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AN75:AN83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AO75:AO83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AP75:AP83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AQ75:AQ83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AR75:AR83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AS75:AS83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AT75:AT83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AU75:AU83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AV75:AV83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AW75:AW83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AX75:AX83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AY75:AY83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AZ75:AZ83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!BA75:BA83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!BB75:BB83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!BC75:BC83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!BD75:BD83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!BE75:BE83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!BF75:BF83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!BG75:BG83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!BH75:BH83,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('Efficiency Dist'!G88:G96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!H88:H96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!I88:I96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!J88:J96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!K88:K96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!L88:L96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!M88:M96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!N88:N96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!O88:O96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!P88:P96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!Q88:Q96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!R88:R96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!S88:S96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!T88:T96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!U88:U96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!V88:V96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!W88:W96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!X88:X96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!Y88:Y96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!Z88:Z96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AA88:AA96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AB88:AB96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AC88:AC96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AD88:AD96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AE88:AE96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AF88:AF96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AG88:AG96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AH88:AH96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AI88:AI96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AJ88:AJ96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AK88:AK96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AL88:AL96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AM88:AM96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AN88:AN96,'UEC Development'!$E$50:$E$58)","v":2175.5400000000004},{"$f":"SUMPRODUCT('Efficiency Dist'!AO88:AO96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AP88:AP96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AQ88:AQ96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AR88:AR96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AS88:AS96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AT88:AT96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AU88:AU96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AV88:AV96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AW88:AW96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AX88:AX96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AY88:AY96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!AZ88:AZ96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!BA88:BA96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!BB88:BB96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!BC88:BC96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!BD88:BD96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!BE88:BE96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!BF88:BF96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!BG88:BG96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001},{"$f":"SUMPRODUCT('Efficiency Dist'!BH88:BH96,'UEC Development'!$E$50:$E$58)","v":1964.8600000000001}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1981,{"$f":"S16+1","v":1982},{"$f":"T16+1","v":1983},1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRE-Case UEC",{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)),OFFSET(S$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)),OFFSET(T$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)),OFFSET(U$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)),OFFSET(V$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)),OFFSET(W$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)),OFFSET(X$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Y$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Z$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AA$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AB$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AC$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AD$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AE$10,1,-18+1,1,18))","v":2175.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AF$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AG$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AH$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AI$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AJ$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AK$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AL$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AM$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AN$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AO$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AP$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AQ$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AR$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AS$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AT$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AU$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AV$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AW$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AX$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AY$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AZ$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BA$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BB$10,1,-18+1,1,18))","v":2175.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BC$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BD$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BE$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BF$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BG$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BH$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BI$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BJ$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BK$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BL$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BM$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BN$10,1,-18+1,1,18))","v":2175.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BO$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BP$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BQ$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BR$10,1,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BS$10,1,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BT$10,1,-18+1,1,18))","v":2175.54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"POST-Case UEC",{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(S$16,$S$16:$BT$16,0),1,1,18)),OFFSET(S$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(T$16,$S$16:$BT$16,0),1,1,18)),OFFSET(T$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(U$16,$S$16:$BT$16,0),1,1,18)),OFFSET(U$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(V$16,$S$16:$BT$16,0),1,1,18)),OFFSET(V$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(W$16,$S$16:$BT$16,0),1,1,18)),OFFSET(W$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(X$16,$S$16:$BT$16,0),1,1,18)),OFFSET(X$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(Y$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Y$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(Z$16,$S$16:$BT$16,0),1,1,18)),OFFSET(Z$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AA$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AB$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AC$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AD$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AE$10,2,-18+1,1,18))","v":2175.54},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AF$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AG$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AH$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AI$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AJ$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AK$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AL$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AM$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AN$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AO$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AP$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AQ$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AR$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AS$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AT$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AU$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AU$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AV$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AV$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AW$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AW$10,2,-18+1,1,18))","v":2175.5400000000009},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AX$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AX$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AY$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AY$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(AZ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(AZ$10,2,-18+1,1,18))","v":2175.5400000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BA$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BA$10,2,-18+1,1,18))","v":2143.7844628850985},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BB$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BB$10,2,-18+1,1,18))","v":2112.598445219764},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BC$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BC$10,2,-18+1,1,18))","v":2081.9717329615692},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BD$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BD$10,2,-18+1,1,18))","v":2051.8942952517541},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BE$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BE$10,2,-18+1,1,18))","v":2022.3562811299234},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BF$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BF$10,2,-18+1,1,18))","v":1993.3480163076597},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BG$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BG$10,2,-18+1,1,18))","v":1964.8600000000001},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BH$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BH$10,2,-18+1,1,18))","v":1964.8600000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BI$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BI$10,2,-18+1,1,18))","v":1964.8600000000001},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BJ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BJ$10,2,-18+1,1,18))","v":1964.8600000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BK$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BK$10,2,-18+1,1,18))","v":1964.8600000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BL$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BL$10,2,-18+1,1,18))","v":1964.8600000000001},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BM$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BM$10,2,-18+1,1,18))","v":1964.8600000000001},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BN$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BN$10,2,-18+1,1,18))","v":1964.8600000000001},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BO$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BO$10,2,-18+1,1,18))","v":1964.8600000000001},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BP$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BP$10,2,-18+1,1,18))","v":1964.8599999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BQ$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BQ$10,2,-18+1,1,18))","v":1964.8599999999997},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BR$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BR$10,2,-18+1,1,18))","v":1964.8600000000004},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BS$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BS$10,2,-18+1,1,18))","v":1964.8600000000001},{"$f":"SUMPRODUCT(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)/SUM(OFFSET('Stock Model - CSCR'!$C$14,MATCH(BT$16,$S$16:$BT$16,0),1,1,18)),OFFSET(BT$10,2,-18+1,1,18))","v":1964.8599999999997}]

{"sheet":"Results - Polyphase","index":17,"n_rows":44,"n_cols":33,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RESULTS  - Polyphase Motors"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[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]
[null,null,"6P Pre-case Shipment UEC*",{"$f":"D11","v":1864.5400000000002},{"$f":"E11","v":1864.5400000000002},1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002,1864.5400000000002]
[null,null,{"$f":"'UEC - Polyphase'!$R$9&\" - \"&'UEC - Polyphase'!R11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(D$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(E$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(F$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(G$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(H$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(I$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(J$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(K$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(L$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(M$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(N$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(O$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(P$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(Q$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(R$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(S$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(T$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(U$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(V$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(W$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(X$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(Y$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(Z$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(AA$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(AB$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(AC$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(AD$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(AE$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(AF$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R11,0,MATCH(AG$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002}]
[null,null,{"$f":"'UEC - Polyphase'!$R$9&\" - \"&'UEC - Polyphase'!R12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(D$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(E$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(F$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(G$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(H$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(I$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(J$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(K$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(L$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(M$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(N$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(O$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(P$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(Q$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(R$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(S$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(T$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(U$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(V$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(W$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(X$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(Y$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(Z$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(AA$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(AB$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(AC$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(AD$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(AE$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(AF$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R12,0,MATCH(AG$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998}]
[null,null,{"$f":"'UEC - Polyphase'!$R$15&\" - \"&'UEC - Polyphase'!R17","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(D$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(E$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(F$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(G$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(H$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(I$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(J$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(K$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(L$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(M$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(N$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(O$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(P$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(Q$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(R$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(S$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(T$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(U$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(V$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(W$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(X$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(Y$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(Z$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(AA$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(AB$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(AC$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000004},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(AD$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(AE$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(AF$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R17,0,MATCH(AG$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002}]
[null,null,{"$f":"'UEC - Polyphase'!$R$15&\" - \"&'UEC - Polyphase'!R18","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(D$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(E$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(F$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(G$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(H$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(I$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(J$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(K$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(L$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.5400000000002},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(M$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1864.54},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(N$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1842.1563282533448},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(O$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1820.174096304931},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(P$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1798.586104535615},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(Q$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1777.3852824477704},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(R$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1756.564686349559},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(S$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1736.117497080734},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(T$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1716.0370177792265},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(U$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1696.316671687795},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(V$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(W$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999996},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(X$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(Y$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999996},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(Z$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999996},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(AA$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(AB$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(AC$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.95},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(AD$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999996},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(AE$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(AF$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.9499999999998},{"$f":"OFFSET('UEC - Polyphase'!$R18,0,MATCH(AG$9,'UEC - Polyphase'!$S$10:$BT$10,0))","v":1676.95}]
[]
[null,null,"Stock and Shipments",2005,{"$f":"D16+1","v":2006},{"$f":"E16+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments*",{"$f":"D20","v":28414.670740084126},{"$f":"E20","v":28933.579817004385},29461.965218059224,29999.999999999989,30547.860379942638,31105.725793082325,31673.778951461991,32252.20590381424,32841.196096495987,33440.942435535893,34051.641349815,34673.492855401011,35306.700621057644,35951.472034950115,36608.018272568959,37276.554365894197,37957.29927382258,38650.475953881039,39356.31143524962,40075.036893118195,40806.887724400847,41552.103624833086,42310.928667477005,43083.611382660027,43870.404839373536,44671.566728158112,45487.359445502174,46318.050179782207,47163.91099877216,48025.21893875111]
[null,null,"Replacement Shipments",{"$f":"TRANSPOSE('Stock Model - Polyphase'!Z39:Z68)","v":24143.862417269058},24584.777938509324,25033.745464582575,25490.912041303032,25956.427399837463,26430.444005745096,26913.117108913109,27404.604794404117,27905.068034232132,28414.670740084126,28933.579817004389,29461.965218059224,29999.999999999996,30547.860379942646,31105.725793082329,31673.778951461994,32252.205903814243,32841.196096495994,33440.942435535901,34051.641349815007,34673.492855401026,35306.700621057651,35951.472034950122,36608.018272568974,37276.554365894204,37957.299273822595,38650.475953881032,39356.311435249627,40075.036893118209,40806.887724400854]
[null,null,"Net New Shipments",{"$f":"TRANSPOSE('Stock Model - Polyphase'!AA39:AA68)","v":4270.8083228150699},4348.80187849506,4428.2197534766474,4509.0879586969559,4591.4329801051745,4675.2817873372296,4760.6618425488805,4847.6011094101241,4936.1280622638515,5026.2716954517673,5118.0615328106087,5211.5276373417901,5306.7006210576474,5403.6116550074657,5502.2924794866294,5602.7754144322016,5705.0933700083397,5809.2798573850432,5915.3689997137153,6023.3955433031861,6133.3948689998188,6245.4030037754374,6359.4566325268843,6475.5931100910502,6593.8504734793332,6714.2674543355133,6836.8834916211399,6961.7387445325812,7088.8741056539511,7218.3312143502581]
[null,null,"Total Model Shipments",{"$f":"TRANSPOSE('Stock Model - Polyphase'!AC39:AC68)","v":28414.670740084126},28933.579817004385,29461.965218059224,29999.999999999989,30547.860379942638,31105.725793082325,31673.778951461991,32252.20590381424,32841.196096495987,33440.942435535893,34051.641349815,34673.492855401011,35306.700621057644,35951.472034950115,36608.018272568959,37276.554365894197,37957.29927382258,38650.475953881039,39356.31143524962,40075.036893118195,40806.887724400847,41552.103624833086,42310.928667477005,43083.611382660027,43870.404839373536,44671.566728158112,45487.359445502174,46318.050179782207,47163.91099877216,48025.21893875111]
[null,null,"Model Installed Stock",{"$f":"TRANSPOSE('Stock Model - Polyphase'!Y39:Y68)","v":238133.76752761099},242482.56940610602,246910.78915958267,251419.87711827966,256011.31009838483,260686.59188572207,265447.25372827094,270294.85483768105,275230.98289994494,280257.25459539675,285375.31612820731,290586.84376554913,295893.54438660678,301297.15604161425,306799.44852110092,312402.22393553308,318107.31730554148,323916.59716292651,329831.96616264025,335855.36170594348,341988.75657494331,348234.15957871877,354593.61621124565,361069.2093213367,367663.05979481601,374377.32724915148,381214.21074077272,388175.94948530529,395264.82359095925,402483.15480530949]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2005,{"$f":"D25+1","v":2006},{"$f":"E25+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC*",{"$f":"D27","v":52980290.181716464},{"$f":"E27","v":53947816.911997363},54933012.627680153,55936199.999999985,56957707.592818253,57997869.970233724,59057027.806158945,60135527.995897807,61233723.769760631,62351974.808754101,63490647.362384066,64650114.368609406,65830755.575986825,67032957.668045893,68257114.389935732,69503626.677384377,70772902.78801316,72065358.435049355,73381416.923480332,74721509.288694605,76086074.437654361,77475559.292646289,78890418.93765758,80331116.767424941,81798124.639205545,83291923.027319938,84813001.18051663,86361857.282211125,87938998.61365065,89544941.720059007]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D11*D20","v":52980290.181716464},53947816.911997363,54933012.627680153,55936199.999999985,56957707.592818253,57997869.970233724,59057027.806158945,60135527.995897807,61233723.769760631,62351974.808754101,63490647.362384066,64650114.368609406,65830755.575986825,67032957.668045893,68257114.389935732,69503626.677384377,70772902.78801316,72065358.435049355,73381416.923480332,74721509.288694605,76086074.437654361,77475559.292646289,78890418.93765758,80331116.767424941,81798124.639205545,83291923.027319938,84813001.18051663,86361857.282211125,87938998.61365065,89544941.720059007]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D12*D20","v":52980290.181716464},53947816.911997363,54933012.627680153,55936199.999999985,56957707.592818253,57997869.970233724,59057027.806158945,60135527.995897807,61233723.769760631,62351974.808754101,57102899.96157226,58145713.843864717,59207571.60648261,60288821.029009588,61389816.242184512,62510917.843886264,63652493.017236769,64814915.650860801,65998566.461341843,67203833.117914543,68431110.369433999,69680800.17366384,70953311.82892555,72249062.108151719,73568475.395387441,74911983.824784741,76280027.422134861,77673054.248985767,79091520.549390972,80535890.899338663]
[]
[null,null,"Total Energy Consumption (kWh)",2005,{"$f":"D30+1","v":2006},{"$f":"E30+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D13*D21","v":444009934.90593177},452118449.96046096,460375042.81960833,468782417.68211716,477343328.13084251,486060578.03460425,494937022.46651036,503975568.63904989,513179176.8562634,522550861.48330104,532093691.93368775,541810793.67461705,551705349.25060391,561780599.32583153,572039843.74553359,582486442.61675894,593123817.40887439,603955452.07416308,614984894.18888927,626215756.1151998,637651716.18424475,649296519.9009043,661153981.17051589,673227983.5480051,685522481.5098263,698041501.74913311,710789144.49460042,723769584.85333121,736987074.17828727,750445941.46069181]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D14*D21","v":444009934.90593177},452118449.96046096,460375042.81960833,468782417.68211716,477343328.13084251,486060578.03460425,494937022.46651036,503975568.63904989,513179176.8562634,522550861.48330104,525705944.5328759,528918645.74906057,532190017.3555432,535521130.79173446,538913077.0636853,542366967.10141265,545883932.12275159,549465124.00385177,553111715.65643954,563212648.81278181,573498045.33835113,583971273.90553224,594635764.70544827,605495010.57141554,616552568.1229167,627812058.93046463,639277170.7017386,650951658.48938262,662839345.92085898,674944126.45076382]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2005,{"$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]
[null,null,{"$f":"C31","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":50.651372907361598},{"$f":"E31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":51.576368920883063},{"$f":"F31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":52.518257223318315},{"$f":"G31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":53.477346301861409},{"$f":"H31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":54.453950277303505},{"$f":"I31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":55.448389006913558},{"$f":"J31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":56.460988189198076},{"$f":"K31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":57.492079470573792},{"$f":"L31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":58.54200055398853},{"$f":"M31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":59.61109530952556},{"$f":"N31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":60.699713887028039},{"$f":"O31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":61.808212830779951},{"$f":"P31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":62.936955196281538},{"$f":"Q31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":64.086310669157143},{"$f":"R31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":65.256655686234723},{"$f":"S31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":66.448373558836295},{"$f":"T31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":67.661854598320147},{"$f":"U31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":68.897496243915484},{"$f":"V31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":70.155703192891778},{"$f":"W31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":71.43688753310515},{"$f":"X31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":72.741468877965403},{"$f":"Y31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":74.069874503867695},{"$f":"Z31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":75.422539490134142},{"$f":"AA31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":76.799906861510962},{"$f":"AB31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":78.202427733267882},{"$f":"AC31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":79.630561458947426},{"$f":"AD31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":81.084775780812265},{"$f":"AE31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":82.565546983040292},{"$f":"AF31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":84.073360047717003},{"$f":"AG31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":85.608708813676913}]
[null,null,{"$f":"C32","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":50.651372907361598},{"$f":"E32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":51.576368920883063},{"$f":"F32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":52.518257223318315},{"$f":"G32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":53.477346301861409},{"$f":"H32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":54.453950277303505},{"$f":"I32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":55.448389006913558},{"$f":"J32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":56.460988189198076},{"$f":"K32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":57.492079470573792},{"$f":"L32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":58.54200055398853},{"$f":"M32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":59.61109530952556},{"$f":"N32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":59.971018084973295},{"$f":"O32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":60.337513774704604},{"$f":"P32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":60.710702413363357},{"$f":"Q32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":61.090706227667631},{"$f":"R32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":61.477649676441395},{"$f":"S32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":61.871659491377223},{"$f":"T32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":62.272864718543417},{"$f":"U32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":62.681396760649299},{"$f":"V32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":63.097389420082081},{"$f":"W32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":64.249674744784599},{"$f":"X32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":65.423003118680256},{"$f":"Y32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":66.61775883019989},{"$f":"Z32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":67.834333185654614},{"$f":"AA32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":69.073124637396248},{"$f":"AB32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":70.334538914318586},{"$f":"AC32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":71.618989154741584},{"$f":"AD32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":72.926896041722401},{"$f":"AE32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":74.258687940837618},{"$f":"AF32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":75.614801040481296},{"$f":"AG32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":76.995679494725508}]
[]
[null,null,"Savings (aMW)",2005,{"$f":"D40+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]
[null,null,"Incremental Savings",{"$f":"IF(AND(D40>=StandardYear,(D40-StandardYear)<PolyphaseLife),\n(D11-D12)*D20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(D11-D12)*D19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(E40>=StandardYear,(E40-StandardYear)<PolyphaseLife),\n(E11-E12)*E20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(E11-E12)*E19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(F40>=StandardYear,(F40-StandardYear)<PolyphaseLife),\n(F11-F12)*F20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(F11-F12)*F19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(G40>=StandardYear,(G40-StandardYear)<PolyphaseLife),\n(G11-G12)*G20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(G11-G12)*G19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(H40>=StandardYear,(H40-StandardYear)<PolyphaseLife),\n(H11-H12)*H20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(H11-H12)*H19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(I40>=StandardYear,(I40-StandardYear)<PolyphaseLife),\n(I11-I12)*I20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(I11-I12)*I19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(J40>=StandardYear,(J40-StandardYear)<PolyphaseLife),\n(J11-J12)*J20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(J11-J12)*J19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(K40>=StandardYear,(K40-StandardYear)<PolyphaseLife),\n(K11-K12)*K20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(K11-K12)*K19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(L40>=StandardYear,(L40-StandardYear)<PolyphaseLife),\n(L11-L12)*L20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(L11-L12)*L19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(M40>=StandardYear,(M40-StandardYear)<PolyphaseLife),\n(M11-M12)*M20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(M11-M12)*M19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(N40>=StandardYear,(N40-StandardYear)<PolyphaseLife),\n(N11-N12)*N20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(N11-N12)*N19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.72869580205473505},{"$f":"IF(AND(O40>=StandardYear,(O40-StandardYear)<PolyphaseLife),\n(O11-O12)*O20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(O11-O12)*O19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.7420032540206124},{"$f":"IF(AND(P40>=StandardYear,(P40-StandardYear)<PolyphaseLife),\n(P11-P12)*P20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(P11-P12)*P19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.7555537268428264},{"$f":"IF(AND(Q40>=StandardYear,(Q40-StandardYear)<PolyphaseLife),\n(Q11-Q12)*Q20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(Q11-Q12)*Q19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.76935165857133303},{"$f":"IF(AND(R40>=StandardYear,(R40-StandardYear)<PolyphaseLife),\n(R11-R12)*R20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(R11-R12)*R19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.78340156830381302},{"$f":"IF(AND(S40>=StandardYear,(S40-StandardYear)<PolyphaseLife),\n(S11-S12)*S20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(S11-S12)*S19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.79770805766576613},{"$f":"IF(AND(T40>=StandardYear,(T40-StandardYear)<PolyphaseLife),\n(T11-T12)*T20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(T11-T12)*T19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.81227581231763546},{"$f":"IF(AND(U40>=StandardYear,(U40-StandardYear)<PolyphaseLife),\n(U11-U12)*U20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(U11-U12)*U19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.8271096034894545},{"$f":"IF(AND(V40>=StandardYear,(V40-StandardYear)<PolyphaseLife),\n(V11-V12)*V20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(V11-V12)*V19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.8422142895435194},{"$f":"IF(AND(W40>=StandardYear,(W40-StandardYear)<PolyphaseLife),\n(W11-W12)*W20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(W11-W12)*W19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.12889901551086547},{"$f":"IF(AND(X40>=StandardYear,(X40-StandardYear)<PolyphaseLife),\n(X11-X12)*X20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(X11-X12)*X19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.1312529709645994},{"$f":"IF(AND(Y40>=StandardYear,(Y40-StandardYear)<PolyphaseLife),\n(Y11-Y12)*Y20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(Y11-Y12)*Y19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.13364991438264165},{"$f":"IF(AND(Z40>=StandardYear,(Z40-StandardYear)<PolyphaseLife),\n(Z11-Z12)*Z20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(Z11-Z12)*Z19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.13609063081174089},{"$f":"IF(AND(AA40>=StandardYear,(AA40-StandardYear)<PolyphaseLife),\n(AA11-AA12)*AA20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AA11-AA12)*AA19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.13857591963517937},{"$f":"IF(AND(AB40>=StandardYear,(AB40-StandardYear)<PolyphaseLife),\n(AB11-AB12)*AB20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AB11-AB12)*AB19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.1411065948345871},{"$f":"IF(AND(AC40>=StandardYear,(AC40-StandardYear)<PolyphaseLife),\n(AC11-AC12)*AC20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AC11-AC12)*AC19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.14368348525653676},{"$f":"IF(AND(AD40>=StandardYear,(AD40-StandardYear)<PolyphaseLife),\n(AD11-AD12)*AD20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AD11-AD12)*AD19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.14630743488400777},{"$f":"IF(AND(AE40>=StandardYear,(AE40-StandardYear)<PolyphaseLife),\n(AE11-AE12)*AE20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AE11-AE12)*AE19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.14897930311280738},{"$f":"IF(AND(AF40>=StandardYear,(AF40-StandardYear)<PolyphaseLife),\n(AF11-AF12)*AF20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AF11-AF12)*AF19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.15169996503303984},{"$f":"IF(AND(AG40>=StandardYear,(AG40-StandardYear)<PolyphaseLife),\n(AG11-AG12)*AG20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AG11-AG12)*AG19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.15447031171571612}]
[null,null,"Cumulative Savings",{"$f":"IFERROR(D41+C42,0)","v":0},{"$f":"IFERROR(E41+D42,0)","v":0},0,0,0,0,0,0,0,0,0.72869580205473505,1.4706990560753475,2.226252782918174,2.9956044414895069,3.7790060097933198,4.5767140674590863,5.3889898797767213,6.2160994832661753,7.0583137728096945,7.1872127883205597,7.318465759285159,7.4521156736678007,7.5882063044795416,7.7267822241147206,7.8678888189493073,8.0115723042058438,8.1578797390898519,8.3068590422026585,8.4585590072356975,8.6130293189514138]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$f":"SUM($D$42:D42)","v":0},{"$f":"SUM($D$42:E42)","v":0},{"$f":"SUM($D$42:F42)","v":0},{"$f":"SUM($D$42:G42)","v":0},{"$f":"SUM($D$42:H42)","v":0},{"$f":"SUM($D$42:I42)","v":0},{"$f":"SUM($D$42:J42)","v":0},{"$f":"SUM($D$42:K42)","v":0},{"$f":"SUM($D$42:L42)","v":0},{"$f":"SUM($D$42:M42)","v":0},{"$f":"SUM($D$42:N42)","v":0.72869580205473505},{"$f":"SUM($D$42:O42)","v":2.1993948581300824},{"$f":"SUM($D$42:P42)","v":4.4256476410482559},{"$f":"SUM($D$42:Q42)","v":7.4212520825377624},{"$f":"SUM($D$42:R42)","v":11.200258092331083},{"$f":"SUM($D$42:S42)","v":15.776972159790169},{"$f":"SUM($D$42:T42)","v":21.165962039566892},{"$f":"SUM($D$42:U42)","v":27.382061522833069},{"$f":"SUM($D$42:V42)","v":34.440375295642767},{"$f":"SUM($D$42:W42)","v":41.627588083963325},{"$f":"SUM($D$42:X42)","v":48.946053843248485},{"$f":"SUM($D$42:Y42)","v":56.398169516916283},{"$f":"SUM($D$42:Z42)","v":63.986375821395825},{"$f":"SUM($D$42:AA42)","v":71.713158045510539},{"$f":"SUM($D$42:AB42)","v":79.58104686445985},{"$f":"SUM($D$42:AC42)","v":87.592619168665692},{"$f":"SUM($D$42:AD42)","v":95.750498907755542},{"$f":"SUM($D$42:AE42)","v":104.0573579499582},{"$f":"SUM($D$42:AF42)","v":112.51591695719389},{"$f":"SUM($D$42:AG42)","v":121.12894627614531}]
[null,null,"Check",null,{"$f":"ROUND((E42-D42-E41),3)","v":0},{"$f":"ROUND((F42-E42-F41),3)","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]

{"sheet":"Results - CSIR","index":18,"n_rows":44,"n_cols":33,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RESULTS  - CSIR Motors"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[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]
[null,null,"6P Pre-case Shipment UEC*",{"$f":"D11","v":1187.08},{"$f":"E11","v":1187.08},1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08,1187.08]
[null,null,{"$f":"'UEC - Polyphase'!$R$9&\" - \"&'UEC - Polyphase'!R11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(D$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(E$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(F$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(G$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(H$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(I$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(J$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(K$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(L$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(M$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(N$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(O$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(P$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(Q$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(R$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(S$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(T$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(U$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(V$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(W$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(X$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(Y$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(Z$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(AA$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(AB$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(AC$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(AD$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(AE$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(AF$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R11,0,MATCH(AG$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08}]
[null,null,{"$f":"'UEC - Polyphase'!$R$9&\" - \"&'UEC - Polyphase'!R12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(D$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(E$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(F$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(G$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(H$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(I$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(J$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(K$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(L$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(M$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(N$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(O$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(P$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(Q$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(R$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(S$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(T$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(U$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(V$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(W$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(X$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(Y$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(Z$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(AA$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(AB$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(AC$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(AD$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(AE$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(AF$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R12,0,MATCH(AG$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858}]
[null,null,{"$f":"'UEC - Polyphase'!$R$15&\" - \"&'UEC - Polyphase'!R17","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(D$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0800000000002},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(E$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0799999999997},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(F$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0799999999995},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(G$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(H$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(I$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(J$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(K$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(L$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0800000000002},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(M$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(N$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0799999999997},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(O$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0799999999997},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(P$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0799999999997},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(Q$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0799999999997},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(R$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0799999999997},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(S$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(T$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(U$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(V$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0800000000002},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(W$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(X$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(Y$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0800000000002},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(Z$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0800000000002},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(AA$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0800000000002},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(AB$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0800000000002},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(AC$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(AD$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(AE$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(AF$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R17,0,MATCH(AG$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08}]
[null,null,{"$f":"'UEC - Polyphase'!$R$15&\" - \"&'UEC - Polyphase'!R18","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(D$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0800000000002},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(E$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0799999999997},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(F$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0799999999995},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(G$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(H$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(I$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(J$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(K$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(L$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.0800000000002},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(M$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1187.08},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(N$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1137.4781766006649},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(O$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1088.7659367425476},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(P$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":1040.9273261960939},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(Q$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":993.94667686276409},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(R$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":947.80860164341732},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(S$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":902.49798939873074},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(T$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":857.99999999999989},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(U$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":857.99999999999989},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(V$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858.00000000000011},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(W$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858.00000000000011},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(X$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(Y$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858.00000000000011},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(Z$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858.00000000000011},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(AA$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858.00000000000023},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(AB$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(AC$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(AD$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858.00000000000011},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(AE$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":857.99999999999989},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(AF$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858.00000000000011},{"$f":"OFFSET('UEC - CSIR'!$R18,0,MATCH(AG$9,'UEC - CSIR'!$S$10:$BT$10,0))","v":858.00000000000011}]
[]
[null,null,"Stock and Shipments",2005,{"$f":"D16+1","v":2006},{"$f":"E16+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments*",{"$f":"D20","v":117447.30572568109},{"$f":"E20","v":119592.12991028483},121776.12290131148,124000,126264.48957042964,128570.33327807365,130918.2863327096,133309.11773576558,135743.61053218346,138222.56206688174,140746.78424590203,143317.10380232424,145934.3625670383,148599.41774446052,151313.14219328508,154076.42471236273,156890.17033180007,159755.300609375,162672.75393236516,165643.4858248886,168668.46926085686,171748.69498264353,174885.17182557166,178078.9270483281,181331.00666941068,184642.47580972023,188014.4190414091,191447.94074309987,194944.16546159165,198504.23828017135]
[null,null,"Replacement Shipments",{"$f":"TRANSPOSE('Stock Model - CSIR'!Z39:Z68)","v":103472.81458694133},105362.4364373859,107286.56658599489,109245.83522374641,111240.88405017422,113272.36648353706,115340.94787482618,117447.3057256811,119592.12991028486,121776.12290131149,124000.00000000001,126264.48957042965,128570.33327807367,130918.28633270963,133309.11773576558,135743.61053218346,138222.56206688177,140746.78424590206,143317.10380232427,145934.36256703836,148599.41774446054,151313.14219328514,154076.42471236276,156890.17033180009,159755.300609375,162672.75393236516,165643.48582488863,168668.46926085692,171748.69498264353,174885.17182557174]
[null,null,"Net New Shipments",{"$f":"TRANSPOSE('Stock Model - CSIR'!AA39:AA68)","v":13974.491138739753},14229.693472898925,14489.556315316591,14754.164776253585,15023.605520255409,15297.966794536596,15577.338457883427,15861.812010084468,16151.480621898594,16446.439165570253,16746.784245902021,17052.614231894604,17364.029288964648,17681.131411750895,18004.024457519488,18332.81418017927,18667.608264918304,19008.516363472932,19355.650130040878,19709.123257850246,20069.051516396328,20435.552789358379,20808.747113208909,21188.756716528016,21575.706060035664,21969.72187735507,22370.93321652048,22779.471482242963,23195.470478948111,23619.066454599611]
[null,null,"Total Model Shipments",{"$f":"TRANSPOSE('Stock Model - CSIR'!AC39:AC68)","v":117447.30572568109},119592.12991028483,121776.12290131148,124000,126264.48957042964,128570.33327807365,130918.2863327096,133309.11773576558,135743.61053218346,138222.56206688174,140746.78424590203,143317.10380232424,145934.3625670383,148599.41774446052,151313.14219328508,154076.42471236273,156890.17033180007,159755.300609375,162672.75393236516,165643.4858248886,168668.46926085686,171748.69498264353,174885.17182557166,178078.9270483281,181331.00666941068,184642.47580972023,188014.4190414091,191447.94074309987,194944.16546159165,198504.23828017135]
[null,null,"Model Installed Stock",{"$f":"TRANSPOSE('Stock Model - CSIR'!Y39:Y68)","v":779196.34238134569},793426.03585424484,807915.59216956142,822669.75694581494,837693.36246607034,852991.32926060702,868568.66771849035,884430.47972857486,900581.96035047341,917028.39951604384,933775.18376194593,950827.79799384053,968191.82728280523,985872.95869455615,1003876.9831520757,1022209.7973322549,1040877.4055971734,1059885.9219606463,1079241.572090687,1098950.6953485373,1119019.7468649338,1139455.2996542919,1160264.0467675009,1181452.8034840289,1203028.5095440648,1224998.2314214201,1247369.1646379405,1270148.6361201836,1293344.1065991316,1316963.1730537312]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2005,{"$f":"D25+1","v":2006},{"$f":"E25+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC*",{"$f":"D27","v":139419347.68084151},{"$f":"E27","v":141965425.57390091},144557999.97368881,147197920,149886050.27926561,152623271.22773567,155410479.3398329,158248587.4817726,161138525.19054434,164081238.97835398,167077692.64262536,170128867.58166304,173235763.11607981,176399396.81609419,179620804.83480483,182901042.24755153,186241183.39747322,189642322.24737686,193105572.73803201,196632069.15300876,200222966.49017796,203879440.83999646,207602689.77069959,211393932.72052932,215254411.39712402,219185390.18420267,223188156.55567589,227264021.49731898,231414319.9361462,235640411.17762581]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D11*D20","v":139419347.68084151},141965425.57390091,144557999.97368881,147197920,149886050.27926561,152623271.22773567,155410479.3398329,158248587.4817726,161138525.19054434,164081238.97835398,167077692.64262536,170128867.58166304,173235763.11607981,176399396.81609419,179620804.83480483,182901042.24755153,186241183.39747322,189642322.24737686,193105572.73803201,196632069.15300876,200222966.49017796,203879440.83999646,207602689.77069959,211393932.72052932,215254411.39712402,219185390.18420267,223188156.55567589,227264021.49731898,231414319.9361462,235640411.17762581]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D12*D20","v":139419347.68084151},141965425.57390091,144557999.97368881,147197920,149886050.27926561,152623271.22773567,155410479.3398329,158248587.4817726,161138525.19054434,164081238.97835398,120760740.88298394,122966075.0623942,125211683.08251886,127498300.42474712,129826676.00183859,132197572.40320723,134611766.14468446,137070047.92284375,139573222.87396932,142122110.83775443,144717546.62581518,147360380.29510814,150051477.42634049,152791719.40746552,155582003.72235435,158423244.24473995,161316371.53752902,164262333.15757969,167262093.96604565,170316636.44438702]
[]
[null,null,"Total Energy Consumption (kWh)",2005,{"$f":"D30+1","v":2006},{"$f":"E30+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D13*D21","v":924968394.114048},941860178.64185667,959060441.15264261,976574815.07523799,994409036.71622276,1012568947.1386813,1031060494.0752654,1049889733.8761966,1069062833.4928402,1088586072.4975052,1108465845.1401305,1128708662.442528,1149321154.3308721,1170310071.8071334,1191682289.1601658,1213444806.2171731,1235604750.6362925,1258169380.2410438,1281146085.3974128,1304542391.4343417,1328365961.1084254,1352624597.1136169,1377326244.6367652,1402478993.9598212,1428091083.1095686,1454170900.5557394,1480726987.9584062,1507768042.9655476,1535302922.061697,1563340643.4686232]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D14*D21","v":924968394.114048},941860178.64185667,959060441.15264261,976574815.07523799,994409036.71622276,1012568947.1386813,1031060494.0752654,1049889733.8761966,1069062833.4928402,1088586072.4975052,1062148893.3804891,1035228918.1636176,1007817330.0184008,979905151.10331511,951483239.62338126,922542286.83604407,893072814.00237465,909382121.04223442,925989268.8538096,942899696.60904515,960118942.81011319,977652647.10338259,995506552.12651598,1013686505.389297,1032198461.1888076,1051048482.5595784,1070242743.259353,1089787529.7911174,1109689243.462055,1129954402.4801016]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2005,{"$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]
[null,null,{"$f":"C31","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":105.51772691239425},{"$f":"E31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":107.44469297762453},{"$f":"F31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":109.40684932154262},{"$f":"G31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":111.40483858946361},{"$f":"H31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":113.43931516269937},{"$f":"I31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":115.51094537288174},{"$f":"J31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":117.62040772019911},{"$f":"K31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":119.76839309561906},{"$f":"L31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":121.95560500716863},{"$f":"M31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":124.18275981034739},{"$f":"N31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":126.45058694274817},{"$f":"O31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":128.75982916296235},{"$f":"P31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":131.11124279384805},{"$f":"Q31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":133.5055979702411},{"$f":"R31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":135.94367889118934},{"$f":"S31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":138.42628407679365},{"$f":"T31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":140.95422662973903},{"$f":"U31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":143.52833450160207},{"$f":"V31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":146.14945076402154},{"$f":"W31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":148.81843388482108},{"$f":"X31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":151.5361580091747},{"$f":"Y31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":154.30351324590657},{"$f":"Z31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":157.12140595901954},{"$f":"AA31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":159.99075906454726},{"$f":"AB31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":162.91251233282782},{"$f":"AC31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":165.887622696297},{"$f":"AD31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":168.91706456290282},{"$f":"AE31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":172.00183013524386},{"$f":"AF31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":175.14292973553469},{"$f":"AG31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":178.3413921365073}]
[null,null,{"$f":"C32","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":105.51772691239425},{"$f":"E32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":107.44469297762453},{"$f":"F32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":109.40684932154262},{"$f":"G32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":111.40483858946361},{"$f":"H32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":113.43931516269937},{"$f":"I32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":115.51094537288174},{"$f":"J32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":117.62040772019911},{"$f":"K32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":119.76839309561906},{"$f":"L32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":121.95560500716863},{"$f":"M32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":124.18275981034739},{"$f":"N32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":121.16688265805261},{"$f":"O32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":118.09592951900726},{"$f":"P32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":114.9688945948438},{"$f":"Q32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":111.78475371929215},{"$f":"R32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":108.54246402274484},{"$f":"S32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":105.24096359069634},{"$f":"T32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":101.87917111594508},{"$f":"U32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":103.73968982913922},{"$f":"V32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":105.63418535863673},{"$f":"W32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":107.56327818948724},{"$f":"X32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":109.52760013804622},{"$f":"Y32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":111.52779455890744},{"$f":"Z32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":113.56451655561442},{"$f":"AA32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":115.63843319521983},{"$f":"AB32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":117.75022372676337},{"$f":"AC32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":119.90057980373928},{"$f":"AD32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":122.09020571062663},{"$f":"AE32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":124.31981859355663},{"$f":"AF32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":126.59014869519221},{"$f":"AG32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":128.90193959389705}]
[]
[null,null,"Savings (aMW)",2005,{"$f":"D40+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]
[null,null,"Incremental Savings",{"$f":"IF(AND(D40>=StandardYear,(D40-StandardYear)<CSIRLife),\n(D11-D12)*D20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(D11-D12)*D19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(E40>=StandardYear,(E40-StandardYear)<CSIRLife),\n(E11-E12)*E20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(E11-E12)*E19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(F40>=StandardYear,(F40-StandardYear)<CSIRLife),\n(F11-F12)*F20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(F11-F12)*F19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(G40>=StandardYear,(G40-StandardYear)<CSIRLife),\n(G11-G12)*G20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(G11-G12)*G19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(H40>=StandardYear,(H40-StandardYear)<CSIRLife),\n(H11-H12)*H20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(H11-H12)*H19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(I40>=StandardYear,(I40-StandardYear)<CSIRLife),\n(I11-I12)*I20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(I11-I12)*I19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(J40>=StandardYear,(J40-StandardYear)<CSIRLife),\n(J11-J12)*J20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(J11-J12)*J19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(K40>=StandardYear,(K40-StandardYear)<CSIRLife),\n(K11-K12)*K20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(K11-K12)*K19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(L40>=StandardYear,(L40-StandardYear)<CSIRLife),\n(L11-L12)*L20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(L11-L12)*L19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(M40>=StandardYear,(M40-StandardYear)<CSIRLife),\n(M11-M12)*M20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(M11-M12)*M19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(N40>=StandardYear,(N40-StandardYear)<CSIRLife),\n(N11-N12)*N20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(N11-N12)*N19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":5.2837042846955775},{"$f":"IF(AND(O40>=StandardYear,(O40-StandardYear)<CSIRLife),\n(O11-O12)*O20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(O11-O12)*O19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":5.380195359259508},{"$f":"IF(AND(P40>=StandardYear,(P40-StandardYear)<CSIRLife),\n(P11-P12)*P20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(P11-P12)*P19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":5.4784485550491615},{"$f":"IF(AND(Q40>=StandardYear,(Q40-StandardYear)<CSIRLife),\n(Q11-Q12)*Q20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(Q11-Q12)*Q19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":5.5784960519446791},{"$f":"IF(AND(R40>=StandardYear,(R40-StandardYear)<CSIRLife),\n(R11-R12)*R20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(R11-R12)*R19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":5.680370617495579},{"$f":"IF(AND(S40>=StandardYear,(S40-StandardYear)<CSIRLife),\n(S11-S12)*S20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(S11-S12)*S19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":5.7841056176527861},{"$f":"IF(AND(T40>=StandardYear,(T40-StandardYear)<CSIRLife),\n(T11-T12)*T20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(T11-T12)*T19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":5.8897350276966405},{"$f":"IF(AND(U40>=StandardYear,(U40-StandardYear)<CSIRLife),\n(U11-U12)*U20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(U11-U12)*U19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.71358915866891059},{"$f":"IF(AND(V40>=StandardYear,(V40-StandardYear)<CSIRLife),\n(V11-V12)*V20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(V11-V12)*V19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.72662073292195417},{"$f":"IF(AND(W40>=StandardYear,(W40-StandardYear)<CSIRLife),\n(W11-W12)*W20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(W11-W12)*W19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.73989028994904826},{"$f":"IF(AND(X40>=StandardYear,(X40-StandardYear)<CSIRLife),\n(X11-X12)*X20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(X11-X12)*X19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.7534021757946272},{"$f":"IF(AND(Y40>=StandardYear,(Y40-StandardYear)<CSIRLife),\n(Y11-Y12)*Y20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(Y11-Y12)*Y19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.76716081587064267},{"$f":"IF(AND(Z40>=StandardYear,(Z40-StandardYear)<CSIRLife),\n(Z11-Z12)*Z20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(Z11-Z12)*Z19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.78117071640597602},{"$f":"IF(AND(AA40>=StandardYear,(AA40-StandardYear)<CSIRLife),\n(AA11-AA12)*AA20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AA11-AA12)*AA19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.79543646592231787},{"$f":"IF(AND(AB40>=StandardYear,(AB40-StandardYear)<CSIRLife),\n(AB11-AB12)*AB20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AB11-AB12)*AB19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.80996273673699914},{"$f":"IF(AND(AC40>=StandardYear,(AC40-StandardYear)<CSIRLife),\n(AC11-AC12)*AC20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AC11-AC12)*AC19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.82475428649326998},{"$f":"IF(AND(AD40>=StandardYear,(AD40-StandardYear)<CSIRLife),\n(AD11-AD12)*AD20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AD11-AD12)*AD19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.8398159597185213},{"$f":"IF(AND(AE40>=StandardYear,(AE40-StandardYear)<CSIRLife),\n(AE11-AE12)*AE20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AE11-AE12)*AE19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.85515268941096423},{"$f":"IF(AND(AF40>=StandardYear,(AF40-StandardYear)<CSIRLife),\n(AF11-AF12)*AF20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AF11-AF12)*AF19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.87076949865528663},{"$f":"IF(AND(AG40>=StandardYear,(AG40-StandardYear)<CSIRLife),\n(AG11-AG12)*AG20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AG11-AG12)*AG19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.88667150226781177}]
[null,null,"Cumulative Savings",{"$f":"IFERROR(D41+C42,0)","v":0},{"$f":"IFERROR(E41+D42,0)","v":0},0,0,0,0,0,0,0,0,5.2837042846955775,10.663899643955085,16.142348199004246,21.720844250948925,27.401214868444505,33.185320486097289,39.075055513793927,39.788644672462837,40.515265405384788,41.255155695333833,42.00855787112846,42.775718686999099,43.556889403405073,44.352325869327387,45.162288606064386,45.987042892557653,46.826858852276175,47.682011541687139,48.552781040342424,49.439452542610233]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$f":"SUM($D$42:D42)","v":0},{"$f":"SUM($D$42:E42)","v":0},{"$f":"SUM($D$42:F42)","v":0},{"$f":"SUM($D$42:G42)","v":0},{"$f":"SUM($D$42:H42)","v":0},{"$f":"SUM($D$42:I42)","v":0},{"$f":"SUM($D$42:J42)","v":0},{"$f":"SUM($D$42:K42)","v":0},{"$f":"SUM($D$42:L42)","v":0},{"$f":"SUM($D$42:M42)","v":0},{"$f":"SUM($D$42:N42)","v":5.2837042846955775},{"$f":"SUM($D$42:O42)","v":15.947603928650663},{"$f":"SUM($D$42:P42)","v":32.089952127654911},{"$f":"SUM($D$42:Q42)","v":53.81079637860384},{"$f":"SUM($D$42:R42)","v":81.212011247048338},{"$f":"SUM($D$42:S42)","v":114.39733173314562},{"$f":"SUM($D$42:T42)","v":153.47238724693955},{"$f":"SUM($D$42:U42)","v":193.2610319194024},{"$f":"SUM($D$42:V42)","v":233.77629732478718},{"$f":"SUM($D$42:W42)","v":275.03145302012103},{"$f":"SUM($D$42:X42)","v":317.04001089124949},{"$f":"SUM($D$42:Y42)","v":359.81572957824858},{"$f":"SUM($D$42:Z42)","v":403.37261898165366},{"$f":"SUM($D$42:AA42)","v":447.72494485098105},{"$f":"SUM($D$42:AB42)","v":492.88723345704545},{"$f":"SUM($D$42:AC42)","v":538.87427634960306},{"$f":"SUM($D$42:AD42)","v":585.7011352018792},{"$f":"SUM($D$42:AE42)","v":633.38314674356639},{"$f":"SUM($D$42:AF42)","v":681.93592778390882},{"$f":"SUM($D$42:AG42)","v":731.37538032651901}]
[null,null,"Check",null,{"$f":"ROUND((E42-D42-E41),3)","v":0},{"$f":"ROUND((F42-E42-F41),3)","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]

{"sheet":"Results - CSCR","index":19,"n_rows":44,"n_cols":33,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RESULTS  - CSCR Motors"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[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]
[null,null,"6P Pre-case Shipment UEC*",{"$f":"D11","v":2175.5400000000004},{"$f":"E11","v":2175.5400000000004},2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004,2175.5400000000004]
[null,null,{"$f":"'UEC - Polyphase'!$R$9&\" - \"&'UEC - Polyphase'!R11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(D$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(E$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(F$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(G$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(H$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(I$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(J$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(K$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(L$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(M$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(N$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(O$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(P$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(Q$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(R$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(S$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(T$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(U$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(V$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(W$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(X$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(Y$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(Z$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(AA$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(AB$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(AC$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(AD$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(AE$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(AF$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R11,0,MATCH(AG$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004}]
[null,null,{"$f":"'UEC - Polyphase'!$R$9&\" - \"&'UEC - Polyphase'!R12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(D$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(E$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(F$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(G$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(H$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(I$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(J$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(K$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(L$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(M$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(N$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(O$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(P$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(Q$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(R$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(S$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(T$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(U$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(V$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(W$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(X$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(Y$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(Z$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(AA$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(AB$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(AC$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(AD$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(AE$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(AF$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R12,0,MATCH(AG$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001}]
[null,null,{"$f":"'UEC - Polyphase'!$R$15&\" - \"&'UEC - Polyphase'!R17","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(D$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(E$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(F$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(G$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(H$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(I$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(J$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(K$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(L$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(M$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(N$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(O$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.54},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(P$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(Q$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(R$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(S$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(T$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(U$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(V$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(W$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(X$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(Y$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(Z$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(AA$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.54},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(AB$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(AC$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(AD$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(AE$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(AF$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R17,0,MATCH(AG$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.54}]
[null,null,{"$f":"'UEC - Polyphase'!$R$15&\" - \"&'UEC - Polyphase'!R18","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(D$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(E$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(F$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(G$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(H$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(I$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(J$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000009},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(K$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(L$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(M$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2175.5400000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(N$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2143.7844628850985},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(O$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2112.598445219764},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(P$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2081.9717329615692},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(Q$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2051.8942952517541},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(R$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":2022.3562811299234},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(S$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1993.3480163076597},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(T$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(U$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(V$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(W$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(X$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(Y$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(Z$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(AA$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(AB$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(AC$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8599999999997},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(AD$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8599999999997},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(AE$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000004},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(AF$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8600000000001},{"$f":"OFFSET('UEC - CSCR'!$R18,0,MATCH(AG$9,'UEC - CSCR'!$S$10:$BT$10,0))","v":1964.8599999999997}]
[]
[null,null,"Stock and Shipments",2005,{"$f":"D16+1","v":2006},{"$f":"E16+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments*",{"$f":"D20","v":6181.4371434568984},{"$f":"E20","v":6294.3226268570952},6409.2696263848147,6526.3157894736842,6645.4994510752431,6766.8596462144014,6890.4361227741883,7016.2693545139755,7144.4005543254434,7274.8716877306188,7407.725486626422,7543.0054632802221,7680.7559245809634,7821.0219865505533,7963.8495891202674,8109.285511176985,8257.3773858842142,8408.173716282894,8561.723891177111,8718.0782013099251,8877.287855834571,9039.4049990864987,9204.4827276616652,9372.5751078067406,9543.7371931268772,9718.0250426168532,9895.4957390215313,10076.20740753157,10260.219234820612,10447.591488430069]
[null,null,"Replacement Shipments",{"$f":"TRANSPOSE('Stock Model - CSCR'!Z39:Z68)","v":5445.9376098390167},5545.3913914413624,5646.6613992628891,5749.7808012498117,5854.7833710618006,5961.7034991335277,6070.5762039382189,6181.4371434568984,6294.3226268570961,6409.2696263848156,6526.3157894736842,6645.4994510752431,6766.8596462144033,6890.4361227741902,7016.2693545139782,7144.4005543254443,7274.8716877306188,7407.7254866264238,7543.0054632802239,7680.7559245809643,7821.0219865505542,7963.8495891202683,8109.2855111769859,8257.3773858842142,8408.173716282894,8561.7238911771128,8718.078201309927,8877.2878558345728,9039.4049990865005,9204.4827276616688]
[null,null,"Net New Shipments",{"$f":"TRANSPOSE('Stock Model - CSCR'!AA39:AA68)","v":735.49953361788187},748.93123541573289,762.60822712192555,776.53498822387269,790.71608001344248,805.15614708087332,819.85991883596978,834.83221105707719,850.07792746834707,865.60206134580278,881.40969715273786,897.50601220497913,913.89627836656041,930.58586377636277,947.58023460628874,964.88495685154044,982.50569815359495,1000.4482296564697,1018.7184278968879,1037.3222767289603,1056.2658692840168,1075.5554099662302,1095.1972164846795,1115.1977219225271,1135.5634768439825,1156.3011514397406,1177.4175377116039,1198.919551696998,1220.814235734111,1243.1087607684005]
[null,null,"Total Model Shipments",{"$f":"TRANSPOSE('Stock Model - CSCR'!AC39:AC68)","v":6181.4371434568984},6294.3226268570952,6409.2696263848147,6526.3157894736842,6645.4994510752431,6766.8596462144014,6890.4361227741883,7016.2693545139755,7144.4005543254434,7274.8716877306188,7407.725486626422,7543.0054632802221,7680.7559245809634,7821.0219865505533,7963.8495891202674,8109.285511176985,8257.3773858842142,8408.173716282894,8561.723891177111,8718.0782013099251,8877.287855834571,9039.4049990864987,9204.4827276616652,9372.5751078067406,9543.7371931268772,9718.0250426168532,9895.4957390215313,10076.20740753157,10260.219234820612,10447.591488430069]
[null,null,"Model Installed Stock",{"$f":"TRANSPOSE('Stock Model - CSCR'!Y39:Y68)","v":41010.333809544507},41759.265044960237,42521.873272082172,43298.408260306045,44089.124340319482,44894.280487400363,45714.140406236329,46548.97261729341,47399.050544761762,48264.652606107564,49146.062303260303,50043.568315465294,50957.464593831843,51888.050457608209,52835.630692214501,53800.515649066045,54783.021347219634,55783.469576876101,56802.188004772994,57839.510281501949,58895.776150785969,59971.331560752209,61066.52877723689,62181.726499159427,63317.289976003412,64473.591127443156,65651.008665154761,66849.928216851753,68070.742452585866,69313.851213354283]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2005,{"$f":"D25+1","v":2006},{"$f":"E25+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC*",{"$f":"D27","v":13447963.763076223},{"$f":"E27","v":13693550.647632688},13943622.442985222,14198261.052631581,14457549.875792237,14721573.834725281,14990419.40254016,15264174.631519336,15542929.181957178,15826774.351525472,16115803.105175249,16410110.105584657,16709791.744162872,17014946.172620192,17325673.33511471,17642075.00098598,17964254.798086546,18292318.246722091,18626372.794211455,18966527.850077797,19312894.821882345,19665587.151712645,20024720.353337064,20390412.050037879,20762782.013135251,21141952.201214671,21528046.800070908,21921192.263381235,22321517.354121637,22729153.186739158]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D11*D20","v":13447963.763076223},13693550.647632688,13943622.442985222,14198261.052631581,14457549.875792237,14721573.834725281,14990419.40254016,15264174.631519336,15542929.181957178,15826774.351525472,16115803.105175249,16410110.105584657,16709791.744162872,17014946.172620192,17325673.33511471,17642075.00098598,17964254.798086546,18292318.246722091,18626372.794211455,18966527.850077797,19312894.821882345,19665587.151712645,20024720.353337064,20390412.050037879,20762782.013135251,21141952.201214671,21528046.800070908,21921192.263381235,22321517.354121637,22729153.186739158]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D12*D20","v":13447963.763076223},13693550.647632688,13943622.442985222,14198261.052631581,14457549.875792237,14721573.834725281,14990419.40254016,15264174.631519336,15542929.181957178,15826774.351525472,14555143.499652792,14820949.714580778,15091610.085972153,15367213.260493722,15647849.503678849,15933610.729491211,16224590.530428458,16520884.208175609,16822588.804818258,17129803.134625822,17442627.816415116,17761165.306505099,18085519.932273302,18415797.926325154,18752107.461287279,19094558.685236152,19443263.757773846,19798336.886762481,20159894.36572963,20528054.611956708]
[]
[null,null,"Total Energy Consumption (kWh)",2005,{"$f":"D30+1","v":2006},{"$f":"E30+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D13*D21","v":89219621.616016492},90848951.475912824,92508036.178345665,94197419.106626227,95917653.56733866,97669302.971559003,99452941.01938343,101269151.88782652,103118530.42215103,105001682.33069126,106919224.38323495,108871784.61302736,110860002.52246495,112884529.29254499,114946027.99614036,117045173.81516917,119182654.26173025,121359169.40327708,123575432.09190387,125832168.1978188,128130116.84708096,130470030.66367888,132852676.01602997,135278833.26798129,137749297.0343945,140264876.4413977,142826395.39139083,145434692.83288968,148090623.03529871,150795055.86870077]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D14*D21","v":89219621.616016492},90848951.475912824,92508036.178345665,94197419.106626227,95917653.56733866,97669302.971559003,99452941.01938343,101269151.88782652,103118530.42215103,105001682.33069126,105358564.77771248,105721964.61650102,106092000.86774789,106468794.72570145,106852469.59786096,107243151.145395,107640967.32429798,109606708.03282079,111608347.12305827,113646540.17171194,115721954.72763334,117835270.5304596,119987179.73324168,122178387.1291384,124409610.38225007,126681580.26266794,128995040.88581596,131350749.95616336,133749479.01538788,136192013.69507128]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2005,{"$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]
[null,null,{"$f":"C31","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":10.177917136209958},{"$f":"E31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":10.363786387852249},{"$f":"F31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":10.553049986122025},{"$f":"G31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":10.745769918620377},{"$f":"H31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":10.942009304966763},{"$f":"I31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":11.141832417471939},{"$f":"J31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":11.345304702188391},{"$f":"K31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":11.552492800345256},{"$f":"L31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":11.763464570174655},{"$f":"M31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":11.978289109136581},{"$f":"N31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.197036776549732},{"$f":"O31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.419779216635566},{"$f":"P31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.646589381983224},{"$f":"Q31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.87754155744296},{"$f":"R31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":13.112711384455894},{"$f":"S31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":13.352175885828105},{"$f":"T31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":13.596013490957136},{"$f":"U31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":13.844304061519175},{"$f":"V31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":14.097128917625355},{"$f":"W31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":14.354570864455715},{"$f":"X31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":14.61671421937953},{"$f":"Y31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":14.883644839570943},{"$f":"Z31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":15.155450150128903},{"$f":"AA31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":15.432219172710621},{"$f":"AB31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":15.714042554687941},{"$f":"AC31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":16.001012598836152},{"$f":"AD31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":16.293223293565006},{"$f":"AE31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":16.590770343701767},{"$f":"AF31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":16.893751201836494},{"$f":"AG31/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":17.20226510023965}]
[null,null,{"$f":"C32","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":10.177917136209958},{"$f":"E32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":10.363786387852249},{"$f":"F32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":10.553049986122025},{"$f":"G32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":10.745769918620377},{"$f":"H32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":10.942009304966763},{"$f":"I32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":11.141832417471939},{"$f":"J32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":11.345304702188391},{"$f":"K32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":11.552492800345256},{"$f":"L32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":11.763464570174655},{"$f":"M32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":11.978289109136581},{"$f":"N32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.019001229490359},{"$f":"O32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.060456835101645},{"$f":"P32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.102669503507631},{"$f":"Q32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.14565306019866},{"$f":"R32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.189421583146357},{"$f":"S32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.233989407414441},{"$f":"T32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.27937112985375},{"$f":"U32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.503617160942367},{"$f":"V32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.731958375890747},{"$f":"W32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":12.964469560998396},{"$f":"X32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":13.201226868313181},{"$f":"Y32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":13.442307840572621},{"$f":"Z32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":13.687791436600692},{"$f":"AA32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":13.937758057168423},{"$f":"AB32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":14.192289571326725},{"$f":"AC32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":14.451469343220161},{"$f":"AD32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":14.715382259390369},{"$f":"AE32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":14.984114756578071},{"$f":"AF32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":15.257754850032841},{"$f":"AG32/'Product Specifications'!$D$13/('Product Specifications'!$D$10*'Product Specifications'!$D$12)","v":15.536392162339867}]
[]
[null,null,"Savings (aMW)",2005,{"$f":"D40+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]
[null,null,"Incremental Savings",{"$f":"IF(AND(D40>=StandardYear,(D40-StandardYear)<CSCRLife),\n(D11-D12)*D20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(D11-D12)*D19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(E40>=StandardYear,(E40-StandardYear)<CSCRLife),\n(E11-E12)*E20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(E11-E12)*E19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(F40>=StandardYear,(F40-StandardYear)<CSCRLife),\n(F11-F12)*F20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(F11-F12)*F19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(G40>=StandardYear,(G40-StandardYear)<CSCRLife),\n(G11-G12)*G20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(G11-G12)*G19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(H40>=StandardYear,(H40-StandardYear)<CSCRLife),\n(H11-H12)*H20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(H11-H12)*H19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(I40>=StandardYear,(I40-StandardYear)<CSCRLife),\n(I11-I12)*I20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(I11-I12)*I19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(J40>=StandardYear,(J40-StandardYear)<CSCRLife),\n(J11-J12)*J20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(J11-J12)*J19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(K40>=StandardYear,(K40-StandardYear)<CSCRLife),\n(K11-K12)*K20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(K11-K12)*K19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(L40>=StandardYear,(L40-StandardYear)<CSCRLife),\n(L11-L12)*L20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(L11-L12)*L19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(M40>=StandardYear,(M40-StandardYear)<CSCRLife),\n(M11-M12)*M20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(M11-M12)*M19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0},{"$f":"IF(AND(N40>=StandardYear,(N40-StandardYear)<CSCRLife),\n(N11-N12)*N20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(N11-N12)*N19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.17803554705937222},{"$f":"IF(AND(O40>=StandardYear,(O40-StandardYear)<CSCRLife),\n(O11-O12)*O20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(O11-O12)*O19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.18128683447454708},{"$f":"IF(AND(P40>=StandardYear,(P40-StandardYear)<CSCRLife),\n(P11-P12)*P20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(P11-P12)*P19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.1845974969416746},{"$f":"IF(AND(Q40>=StandardYear,(Q40-StandardYear)<CSCRLife),\n(Q11-Q12)*Q20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(Q11-Q12)*Q19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.18796861876870555},{"$f":"IF(AND(R40>=StandardYear,(R40-StandardYear)<CSCRLife),\n(R11-R12)*R20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(R11-R12)*R19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.19140130406523617},{"$f":"IF(AND(S40>=StandardYear,(S40-StandardYear)<CSCRLife),\n(S11-S12)*S20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(S11-S12)*S19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.19489667710412611},{"$f":"IF(AND(T40>=StandardYear,(T40-StandardYear)<CSCRLife),\n(T11-T12)*T20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(T11-T12)*T19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":0.19845588268972036},{"$f":"IF(AND(U40>=StandardYear,(U40-StandardYear)<CSCRLife),\n(U11-U12)*U20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(U11-U12)*U19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.4044539473422919E-2},{"$f":"IF(AND(V40>=StandardYear,(V40-StandardYear)<CSCRLife),\n(V11-V12)*V20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(V11-V12)*V19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.4483641157804773E-2},{"$f":"IF(AND(W40>=StandardYear,(W40-StandardYear)<CSCRLife),\n(W11-W12)*W20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(W11-W12)*W19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.4930761722707924E-2},{"$f":"IF(AND(X40>=StandardYear,(X40-StandardYear)<CSCRLife),\n(X11-X12)*X20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(X11-X12)*X19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.5386047609030002E-2},{"$f":"IF(AND(Y40>=StandardYear,(Y40-StandardYear)<CSCRLife),\n(Y11-Y12)*Y20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(Y11-Y12)*Y19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.5849647931974182E-2},{"$f":"IF(AND(Z40>=StandardYear,(Z40-StandardYear)<CSCRLife),\n(Z11-Z12)*Z20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(Z11-Z12)*Z19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.6321714529887359E-2},{"$f":"IF(AND(AA40>=StandardYear,(AA40-StandardYear)<CSCRLife),\n(AA11-AA12)*AA20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AA11-AA12)*AA19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.6802402013990229E-2},{"$f":"IF(AND(AB40>=StandardYear,(AB40-StandardYear)<CSCRLife),\n(AB11-AB12)*AB20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AB11-AB12)*AB19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.7291867819015578E-2},{"$f":"IF(AND(AC40>=StandardYear,(AC40-StandardYear)<CSCRLife),\n(AC11-AC12)*AC20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AC11-AC12)*AC19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.7790272254771257E-2},{"$f":"IF(AND(AD40>=StandardYear,(AD40-StandardYear)<CSCRLife),\n(AD11-AD12)*AD20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AD11-AD12)*AD19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.8297778558644886E-2},{"$f":"IF(AND(AE40>=StandardYear,(AE40-StandardYear)<CSCRLife),\n(AE11-AE12)*AE20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AE11-AE12)*AE19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.8814552949067294E-2},{"$f":"IF(AND(AF40>=StandardYear,(AF40-StandardYear)<CSCRLife),\n(AF11-AF12)*AF20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AF11-AF12)*AF19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.9340764679952416E-2},{"$f":"IF(AND(AG40>=StandardYear,(AG40-StandardYear)<CSCRLife),\n(AG11-AG12)*AG20/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9),\n(AG11-AG12)*AG19/'Constants & Menus'!$D$12/('Constants & Menus'!$D$11*'Constants & Menus'!$D$9))","v":2.9876586096131297E-2}]
[null,null,"Cumulative Savings",{"$f":"IFERROR(D41+C42,0)","v":0},{"$f":"IFERROR(E41+D42,0)","v":0},0,0,0,0,0,0,0,0,0.17803554705937222,0.35932238153391927,0.54391987847559387,0.73188849724429939,0.92328980130953553,1.1181864784136617,1.3166423611033822,1.3406869005768052,1.3651705417346101,1.390101303457318,1.4154873510663479,1.441336998998322,1.4676587135282093,1.4944611155421996,1.5217529833612151,1.5495432556159863,1.5778410341746312,1.6066555871236985,1.6359963518036509,1.6658729378997821]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$f":"SUM($D$42:D42)","v":0},{"$f":"SUM($D$42:E42)","v":0},{"$f":"SUM($D$42:F42)","v":0},{"$f":"SUM($D$42:G42)","v":0},{"$f":"SUM($D$42:H42)","v":0},{"$f":"SUM($D$42:I42)","v":0},{"$f":"SUM($D$42:J42)","v":0},{"$f":"SUM($D$42:K42)","v":0},{"$f":"SUM($D$42:L42)","v":0},{"$f":"SUM($D$42:M42)","v":0},{"$f":"SUM($D$42:N42)","v":0.17803554705937222},{"$f":"SUM($D$42:O42)","v":0.53735792859329146},{"$f":"SUM($D$42:P42)","v":1.0812778070688853},{"$f":"SUM($D$42:Q42)","v":1.8131663043131847},{"$f":"SUM($D$42:R42)","v":2.7364561056227203},{"$f":"SUM($D$42:S42)","v":3.854642584036382},{"$f":"SUM($D$42:T42)","v":5.1712849451397638},{"$f":"SUM($D$42:U42)","v":6.5119718457165687},{"$f":"SUM($D$42:V42)","v":7.8771423874511788},{"$f":"SUM($D$42:W42)","v":9.2672436909084972},{"$f":"SUM($D$42:X42)","v":10.682731041974845},{"$f":"SUM($D$42:Y42)","v":12.124068040973167},{"$f":"SUM($D$42:Z42)","v":13.591726754501376},{"$f":"SUM($D$42:AA42)","v":15.086187870043576},{"$f":"SUM($D$42:AB42)","v":16.607940853404791},{"$f":"SUM($D$42:AC42)","v":18.157484109020778},{"$f":"SUM($D$42:AD42)","v":19.735325143195411},{"$f":"SUM($D$42:AE42)","v":21.341980730319108},{"$f":"SUM($D$42:AF42)","v":22.977977082122759},{"$f":"SUM($D$42:AG42)","v":24.643850020022541}]
[null,null,"Check",null,{"$f":"ROUND((E42-D42-E41),3)","v":0},{"$f":"ROUND((F42-E42-F41),3)","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]

{"sheet":"Results - ALL","index":20,"n_rows":44,"n_cols":33,"rows_kept":44,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RESULTS  - All Motors"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[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]
[null,null,"6P Pre-case Shipment UEC*",{"$f":"D11","v":1353.8738491803279},{"$f":"E11","v":1353.8738491803279},1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803281,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803283,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803283,1353.8738491803281,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279,1353.8738491803279]
[null,null,{"$f":"'UEC - Polyphase'!$R$9&\" - \"&'UEC - Polyphase'!R11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"'Results - Polyphase'!D11*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!D11*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!D11*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!E11*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!E11*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!E11*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!F11*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!F11*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!F11*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!G11*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!G11*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!G11*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!H11*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!H11*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!H11*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!I11*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!I11*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!I11*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!J11*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!J11*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!J11*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!K11*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!K11*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!K11*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!L11*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!L11*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!L11*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!M11*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!M11*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!M11*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!N11*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!N11*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!N11*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!O11*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!O11*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!O11*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!P11*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!P11*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!P11*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803281},{"$f":"'Results - Polyphase'!Q11*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Q11*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Q11*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!R11*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!R11*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!R11*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!S11*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!S11*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!S11*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!T11*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!T11*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!T11*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!U11*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!U11*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!U11*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803283},{"$f":"'Results - Polyphase'!V11*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!V11*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!V11*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!W11*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!W11*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!W11*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!X11*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!X11*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!X11*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!Y11*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Y11*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Y11*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!Z11*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Z11*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Z11*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803283},{"$f":"'Results - Polyphase'!AA11*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AA11*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AA11*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803281},{"$f":"'Results - Polyphase'!AB11*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AB11*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AB11*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!AC11*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AC11*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AC11*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!AD11*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AD11*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AD11*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!AE11*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AE11*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AE11*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!AF11*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AF11*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AF11*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!AG11*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AG11*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AG11*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279}]
[null,null,{"$f":"'UEC - Polyphase'!$R$9&\" - \"&'UEC - Polyphase'!R12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"'Results - Polyphase'!D12*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!D12*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!D12*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!E12*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!E12*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!E12*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!F12*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!F12*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!F12*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!G12*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!G12*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!G12*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!H12*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!H12*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!H12*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!I12*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!I12*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!I12*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!J12*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!J12*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!J12*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!K12*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!K12*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!K12*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!L12*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!L12*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!L12*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!M12*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!M12*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!M12*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!N12*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!N12*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!N12*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!O12*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!O12*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!O12*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!P12*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!P12*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!P12*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!Q12*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Q12*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Q12*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!R12*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!R12*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!R12*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!S12*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!S12*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!S12*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!T12*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!T12*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!T12*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!U12*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!U12*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!U12*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!V12*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!V12*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!V12*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!W12*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!W12*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!W12*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!X12*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!X12*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!X12*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!Y12*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Y12*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Y12*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!Z12*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Z12*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Z12*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!AA12*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AA12*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AA12*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!AB12*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AB12*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AB12*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!AC12*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AC12*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AC12*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!AD12*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AD12*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AD12*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!AE12*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AE12*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AE12*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!AF12*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AF12*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AF12*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!AG12*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AG12*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AG12*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213}]
[null,null,{"$f":"'UEC - Polyphase'!$R$15&\" - \"&'UEC - Polyphase'!R17","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"'Results - Polyphase'!D13*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!D13*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!D13*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803281},{"$f":"'Results - Polyphase'!E13*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!E13*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!E13*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803276},{"$f":"'Results - Polyphase'!F13*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!F13*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!F13*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803276},{"$f":"'Results - Polyphase'!G13*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!G13*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!G13*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!H13*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!H13*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!H13*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!I13*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!I13*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!I13*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!J13*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!J13*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!J13*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!K13*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!K13*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!K13*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!L13*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!L13*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!L13*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803283},{"$f":"'Results - Polyphase'!M13*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!M13*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!M13*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!N13*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!N13*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!N13*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803276},{"$f":"'Results - Polyphase'!O13*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!O13*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!O13*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803276},{"$f":"'Results - Polyphase'!P13*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!P13*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!P13*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!Q13*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Q13*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Q13*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!R13*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!R13*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!R13*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!S13*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!S13*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!S13*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!T13*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!T13*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!T13*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!U13*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!U13*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!U13*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803283},{"$f":"'Results - Polyphase'!V13*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!V13*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!V13*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803283},{"$f":"'Results - Polyphase'!W13*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!W13*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!W13*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!X13*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!X13*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!X13*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803276},{"$f":"'Results - Polyphase'!Y13*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Y13*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Y13*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803281},{"$f":"'Results - Polyphase'!Z13*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Z13*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Z13*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803283},{"$f":"'Results - Polyphase'!AA13*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AA13*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AA13*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803283},{"$f":"'Results - Polyphase'!AB13*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AB13*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AB13*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803281},{"$f":"'Results - Polyphase'!AC13*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AC13*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AC13*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!AD13*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AD13*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AD13*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!AE13*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AE13*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AE13*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!AF13*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AF13*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AF13*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!AG13*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AG13*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AG13*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279}]
[null,null,{"$f":"'UEC - Polyphase'!$R$15&\" - \"&'UEC - Polyphase'!R18","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"'Results - Polyphase'!D14*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!D14*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!D14*HLOOKUP('Results - ALL'!D$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803281},{"$f":"'Results - Polyphase'!E14*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!E14*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!E14*HLOOKUP('Results - ALL'!E$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803276},{"$f":"'Results - Polyphase'!F14*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!F14*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!F14*HLOOKUP('Results - ALL'!F$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803276},{"$f":"'Results - Polyphase'!G14*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!G14*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!G14*HLOOKUP('Results - ALL'!G$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!H14*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!H14*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!H14*HLOOKUP('Results - ALL'!H$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!I14*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!I14*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!I14*HLOOKUP('Results - ALL'!I$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!J14*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!J14*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!J14*HLOOKUP('Results - ALL'!J$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!K14*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!K14*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!K14*HLOOKUP('Results - ALL'!K$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!L14*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!L14*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!L14*HLOOKUP('Results - ALL'!L$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803283},{"$f":"'Results - Polyphase'!M14*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!M14*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!M14*HLOOKUP('Results - ALL'!M$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1353.8738491803279},{"$f":"'Results - Polyphase'!N14*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!N14*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!N14*HLOOKUP('Results - ALL'!N$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1310.0842506797787},{"$f":"'Results - Polyphase'!O14*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!O14*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!O14*HLOOKUP('Results - ALL'!O$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1267.079996415247},{"$f":"'Results - Polyphase'!P14*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!P14*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!P14*HLOOKUP('Results - ALL'!P$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1224.8470016362403},{"$f":"'Results - Polyphase'!Q14*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Q14*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Q14*HLOOKUP('Results - ALL'!Q$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1183.3714341951211},{"$f":"'Results - Polyphase'!R14*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!R14*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!R14*HLOOKUP('Results - ALL'!R$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1142.6397100168033},{"$f":"'Results - Polyphase'!S14*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!S14*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!S14*HLOOKUP('Results - ALL'!S$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1102.6384886496974},{"$f":"'Results - Polyphase'!T14*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!T14*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!T14*HLOOKUP('Results - ALL'!T$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1063.3546688964454},{"$f":"'Results - Polyphase'!U14*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!U14*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!U14*HLOOKUP('Results - ALL'!U$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1059.669227167883},{"$f":"'Results - Polyphase'!V14*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!V14*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!V14*HLOOKUP('Results - ALL'!V$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!W14*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!W14*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!W14*HLOOKUP('Results - ALL'!W$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!X14*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!X14*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!X14*HLOOKUP('Results - ALL'!X$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!Y14*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Y14*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Y14*HLOOKUP('Results - ALL'!Y$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!Z14*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!Z14*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!Z14*HLOOKUP('Results - ALL'!Z$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!AA14*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AA14*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AA14*HLOOKUP('Results - ALL'!AA$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672134},{"$f":"'Results - Polyphase'!AB14*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AB14*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AB14*HLOOKUP('Results - ALL'!AB$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!AC14*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AC14*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AC14*HLOOKUP('Results - ALL'!AC$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!AD14*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AD14*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AD14*HLOOKUP('Results - ALL'!AD$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!AE14*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AE14*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AE14*HLOOKUP('Results - ALL'!AE$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.049881967213},{"$f":"'Results - Polyphase'!AF14*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AF14*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AF14*HLOOKUP('Results - ALL'!AF$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132},{"$f":"'Results - Polyphase'!AG14*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,2,FALSE)+'Results - CSIR'!AG14*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,3,FALSE)+'Results - CSCR'!AG14*HLOOKUP('Results - ALL'!AG$9,'Product Class Dist'!$M$32:$BE$35,4,FALSE)","v":1056.0498819672132}]
[]
[null,null,"Stock and Shipments",2005,{"$f":"D16+1","v":2006},{"$f":"E16+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments*",{"$f":"D18","v":133062.61461404941},{"$f":"E18","v":135492.60576733659},137966.97344984036,140486.52806629924,143052.09482107349,145664.51398841568,148324.64118767751,151033.34766354211,153791.52057137407,156600.06326778044,159459.89560647809,162371.9542395641,165337.19292428807,168356.58283542644,171431.1128833619,174561.79003797087,177749.63965842663,180995.70582902446,184301.05170114039,187666.75984143434,191093.93258641215,194583.69240346306,198137.18225848986,201755.56599025326,205440.02869155211,209191.77709736489,213012.0399800796,216902.06855194113,220863.13687484822,224896.54227763426]
[null,null,"Replacement Shipments",{"$f":"SUM('Results - Polyphase'!D18,'Results - CSIR'!D18, 'Results - CSCR'!D18)","v":133062.61461404941},{"$f":"SUM('Results - Polyphase'!E18,'Results - CSIR'!E18, 'Results - CSCR'!E18)","v":135492.60576733659},{"$f":"SUM('Results - Polyphase'!F18,'Results - CSIR'!F18, 'Results - CSCR'!F18)","v":137966.97344984036},{"$f":"SUM('Results - Polyphase'!G18,'Results - CSIR'!G18, 'Results - CSCR'!G18)","v":140486.52806629924},{"$f":"SUM('Results - Polyphase'!H18,'Results - CSIR'!H18, 'Results - CSCR'!H18)","v":143052.09482107349},{"$f":"SUM('Results - Polyphase'!I18,'Results - CSIR'!I18, 'Results - CSCR'!I18)","v":145664.51398841568},{"$f":"SUM('Results - Polyphase'!J18,'Results - CSIR'!J18, 'Results - CSCR'!J18)","v":148324.64118767751},{"$f":"SUM('Results - Polyphase'!K18,'Results - CSIR'!K18, 'Results - CSCR'!K18)","v":151033.34766354211},{"$f":"SUM('Results - Polyphase'!L18,'Results - CSIR'!L18, 'Results - CSCR'!L18)","v":153791.52057137407},{"$f":"SUM('Results - Polyphase'!M18,'Results - CSIR'!M18, 'Results - CSCR'!M18)","v":156600.06326778044},{"$f":"SUM('Results - Polyphase'!N18,'Results - CSIR'!N18, 'Results - CSCR'!N18)","v":159459.89560647809},{"$f":"SUM('Results - Polyphase'!O18,'Results - CSIR'!O18, 'Results - CSCR'!O18)","v":162371.9542395641},{"$f":"SUM('Results - Polyphase'!P18,'Results - CSIR'!P18, 'Results - CSCR'!P18)","v":165337.19292428807},{"$f":"SUM('Results - Polyphase'!Q18,'Results - CSIR'!Q18, 'Results - CSCR'!Q18)","v":168356.58283542644},{"$f":"SUM('Results - Polyphase'!R18,'Results - CSIR'!R18, 'Results - CSCR'!R18)","v":171431.1128833619},{"$f":"SUM('Results - Polyphase'!S18,'Results - CSIR'!S18, 'Results - CSCR'!S18)","v":174561.79003797087},{"$f":"SUM('Results - Polyphase'!T18,'Results - CSIR'!T18, 'Results - CSCR'!T18)","v":177749.63965842663},{"$f":"SUM('Results - Polyphase'!U18,'Results - CSIR'!U18, 'Results - CSCR'!U18)","v":180995.70582902446},{"$f":"SUM('Results - Polyphase'!V18,'Results - CSIR'!V18, 'Results - CSCR'!V18)","v":184301.05170114039},{"$f":"SUM('Results - Polyphase'!W18,'Results - CSIR'!W18, 'Results - CSCR'!W18)","v":187666.75984143434},{"$f":"SUM('Results - Polyphase'!X18,'Results - CSIR'!X18, 'Results - CSCR'!X18)","v":191093.93258641215},{"$f":"SUM('Results - Polyphase'!Y18,'Results - CSIR'!Y18, 'Results - CSCR'!Y18)","v":194583.69240346306},{"$f":"SUM('Results - Polyphase'!Z18,'Results - CSIR'!Z18, 'Results - CSCR'!Z18)","v":198137.18225848986},{"$f":"SUM('Results - Polyphase'!AA18,'Results - CSIR'!AA18, 'Results - CSCR'!AA18)","v":201755.56599025326},{"$f":"SUM('Results - Polyphase'!AB18,'Results - CSIR'!AB18, 'Results - CSCR'!AB18)","v":205440.02869155211},{"$f":"SUM('Results - Polyphase'!AC18,'Results - CSIR'!AC18, 'Results - CSCR'!AC18)","v":209191.77709736489},{"$f":"SUM('Results - Polyphase'!AD18,'Results - CSIR'!AD18, 'Results - CSCR'!AD18)","v":213012.0399800796},{"$f":"SUM('Results - Polyphase'!AE18,'Results - CSIR'!AE18, 'Results - CSCR'!AE18)","v":216902.06855194113},{"$f":"SUM('Results - Polyphase'!AF18,'Results - CSIR'!AF18, 'Results - CSCR'!AF18)","v":220863.13687484822},{"$f":"SUM('Results - Polyphase'!AG18,'Results - CSIR'!AG18, 'Results - CSCR'!AG18)","v":224896.54227763426}]
[null,null,"Net New Shipments",{"$f":"SUM('Results - Polyphase'!D19,'Results - CSIR'!D19, 'Results - CSCR'!D19)","v":18980.798995172707},{"$f":"SUM('Results - Polyphase'!E19,'Results - CSIR'!E19, 'Results - CSCR'!E19)","v":19327.426586809717},{"$f":"SUM('Results - Polyphase'!F19,'Results - CSIR'!F19, 'Results - CSCR'!F19)","v":19680.384295915163},{"$f":"SUM('Results - Polyphase'!G19,'Results - CSIR'!G19, 'Results - CSCR'!G19)","v":20039.787723174413},{"$f":"SUM('Results - Polyphase'!H19,'Results - CSIR'!H19, 'Results - CSCR'!H19)","v":20405.754580374029},{"$f":"SUM('Results - Polyphase'!I19,'Results - CSIR'!I19, 'Results - CSCR'!I19)","v":20778.404728954702},{"$f":"SUM('Results - Polyphase'!J19,'Results - CSIR'!J19, 'Results - CSCR'!J19)","v":21157.860219268277},{"$f":"SUM('Results - Polyphase'!K19,'Results - CSIR'!K19, 'Results - CSCR'!K19)","v":21544.245330551668},{"$f":"SUM('Results - Polyphase'!L19,'Results - CSIR'!L19, 'Results - CSCR'!L19)","v":21937.686611630794},{"$f":"SUM('Results - Polyphase'!M19,'Results - CSIR'!M19, 'Results - CSCR'!M19)","v":22338.312922367822},{"$f":"SUM('Results - Polyphase'!N19,'Results - CSIR'!N19, 'Results - CSCR'!N19)","v":22746.255475865371},{"$f":"SUM('Results - Polyphase'!O19,'Results - CSIR'!O19, 'Results - CSCR'!O19)","v":23161.647881441375},{"$f":"SUM('Results - Polyphase'!P19,'Results - CSIR'!P19, 'Results - CSCR'!P19)","v":23584.626188388855},{"$f":"SUM('Results - Polyphase'!Q19,'Results - CSIR'!Q19, 'Results - CSCR'!Q19)","v":24015.328930534724},{"$f":"SUM('Results - Polyphase'!R19,'Results - CSIR'!R19, 'Results - CSCR'!R19)","v":24453.897171612407},{"$f":"SUM('Results - Polyphase'!S19,'Results - CSIR'!S19, 'Results - CSCR'!S19)","v":24900.474551463012},{"$f":"SUM('Results - Polyphase'!T19,'Results - CSIR'!T19, 'Results - CSCR'!T19)","v":25355.207333080241},{"$f":"SUM('Results - Polyphase'!U19,'Results - CSIR'!U19, 'Results - CSCR'!U19)","v":25818.244450514449},{"$f":"SUM('Results - Polyphase'!V19,'Results - CSIR'!V19, 'Results - CSCR'!V19)","v":26289.737557651482},{"$f":"SUM('Results - Polyphase'!W19,'Results - CSIR'!W19, 'Results - CSCR'!W19)","v":26769.841077882393},{"$f":"SUM('Results - Polyphase'!X19,'Results - CSIR'!X19, 'Results - CSCR'!X19)","v":27258.712254680162},{"$f":"SUM('Results - Polyphase'!Y19,'Results - CSIR'!Y19, 'Results - CSCR'!Y19)","v":27756.511203100046},{"$f":"SUM('Results - Polyphase'!Z19,'Results - CSIR'!Z19, 'Results - CSCR'!Z19)","v":28263.400962220476},{"$f":"SUM('Results - Polyphase'!AA19,'Results - CSIR'!AA19, 'Results - CSCR'!AA19)","v":28779.547548541592},{"$f":"SUM('Results - Polyphase'!AB19,'Results - CSIR'!AB19, 'Results - CSCR'!AB19)","v":29305.120010358976},{"$f":"SUM('Results - Polyphase'!AC19,'Results - CSIR'!AC19, 'Results - CSCR'!AC19)","v":29840.290483130324},{"$f":"SUM('Results - Polyphase'!AD19,'Results - CSIR'!AD19, 'Results - CSCR'!AD19)","v":30385.234245853222},{"$f":"SUM('Results - Polyphase'!AE19,'Results - CSIR'!AE19, 'Results - CSCR'!AE19)","v":30940.129778472543},{"$f":"SUM('Results - Polyphase'!AF19,'Results - CSIR'!AF19, 'Results - CSCR'!AF19)","v":31505.158820336172},{"$f":"SUM('Results - Polyphase'!AG19,'Results - CSIR'!AG19, 'Results - CSCR'!AG19)","v":32080.506429718273}]
[null,null,"Total Model Shipments",{"$f":"SUM('Results - Polyphase'!D20,'Results - CSIR'!D20, 'Results - CSCR'!D20)","v":152043.4136092221},{"$f":"SUM('Results - Polyphase'!E20,'Results - CSIR'!E20, 'Results - CSCR'!E20)","v":154820.0323541463},{"$f":"SUM('Results - Polyphase'!F20,'Results - CSIR'!F20, 'Results - CSCR'!F20)","v":157647.35774575549},{"$f":"SUM('Results - Polyphase'!G20,'Results - CSIR'!G20, 'Results - CSCR'!G20)","v":160526.31578947368},{"$f":"SUM('Results - Polyphase'!H20,'Results - CSIR'!H20, 'Results - CSCR'!H20)","v":163457.84940144751},{"$f":"SUM('Results - Polyphase'!I20,'Results - CSIR'!I20, 'Results - CSCR'!I20)","v":166442.91871737037},{"$f":"SUM('Results - Polyphase'!J20,'Results - CSIR'!J20, 'Results - CSCR'!J20)","v":169482.50140694575},{"$f":"SUM('Results - Polyphase'!K20,'Results - CSIR'!K20, 'Results - CSCR'!K20)","v":172577.59299409378},{"$f":"SUM('Results - Polyphase'!L20,'Results - CSIR'!L20, 'Results - CSCR'!L20)","v":175729.20718300488},{"$f":"SUM('Results - Polyphase'!M20,'Results - CSIR'!M20, 'Results - CSCR'!M20)","v":178938.37619014826},{"$f":"SUM('Results - Polyphase'!N20,'Results - CSIR'!N20, 'Results - CSCR'!N20)","v":182206.15108234345},{"$f":"SUM('Results - Polyphase'!O20,'Results - CSIR'!O20, 'Results - CSCR'!O20)","v":185533.60212100548},{"$f":"SUM('Results - Polyphase'!P20,'Results - CSIR'!P20, 'Results - CSCR'!P20)","v":188921.81911267692},{"$f":"SUM('Results - Polyphase'!Q20,'Results - CSIR'!Q20, 'Results - CSCR'!Q20)","v":192371.91176596118},{"$f":"SUM('Results - Polyphase'!R20,'Results - CSIR'!R20, 'Results - CSCR'!R20)","v":195885.01005497432},{"$f":"SUM('Results - Polyphase'!S20,'Results - CSIR'!S20, 'Results - CSCR'!S20)","v":199462.26458943391},{"$f":"SUM('Results - Polyphase'!T20,'Results - CSIR'!T20, 'Results - CSCR'!T20)","v":203104.84699150684},{"$f":"SUM('Results - Polyphase'!U20,'Results - CSIR'!U20, 'Results - CSCR'!U20)","v":206813.95027953893},{"$f":"SUM('Results - Polyphase'!V20,'Results - CSIR'!V20, 'Results - CSCR'!V20)","v":210590.78925879189},{"$f":"SUM('Results - Polyphase'!W20,'Results - CSIR'!W20, 'Results - CSCR'!W20)","v":214436.60091931673},{"$f":"SUM('Results - Polyphase'!X20,'Results - CSIR'!X20, 'Results - CSCR'!X20)","v":218352.64484109229},{"$f":"SUM('Results - Polyphase'!Y20,'Results - CSIR'!Y20, 'Results - CSCR'!Y20)","v":222340.2036065631},{"$f":"SUM('Results - Polyphase'!Z20,'Results - CSIR'!Z20, 'Results - CSCR'!Z20)","v":226400.58322071034},{"$f":"SUM('Results - Polyphase'!AA20,'Results - CSIR'!AA20, 'Results - CSCR'!AA20)","v":230535.11353879486},{"$f":"SUM('Results - Polyphase'!AB20,'Results - CSIR'!AB20, 'Results - CSCR'!AB20)","v":234745.14870191109},{"$f":"SUM('Results - Polyphase'!AC20,'Results - CSIR'!AC20, 'Results - CSCR'!AC20)","v":239032.06758049518},{"$f":"SUM('Results - Polyphase'!AD20,'Results - CSIR'!AD20, 'Results - CSCR'!AD20)","v":243397.27422593281},{"$f":"SUM('Results - Polyphase'!AE20,'Results - CSIR'!AE20, 'Results - CSCR'!AE20)","v":247842.19833041364},{"$f":"SUM('Results - Polyphase'!AF20,'Results - CSIR'!AF20, 'Results - CSCR'!AF20)","v":252368.29569518441},{"$f":"SUM('Results - Polyphase'!AG20,'Results - CSIR'!AG20, 'Results - CSCR'!AG20)","v":256977.04870735254}]
[null,null,"Model Installed Stock",{"$f":"SUM('Results - Polyphase'!D21,'Results - CSIR'!D21, 'Results - CSCR'!D21)","v":1058340.4437185011},{"$f":"SUM('Results - Polyphase'!E21,'Results - CSIR'!E21, 'Results - CSCR'!E21)","v":1077667.8703053112},{"$f":"SUM('Results - Polyphase'!F21,'Results - CSIR'!F21, 'Results - CSCR'!F21)","v":1097348.2546012262},{"$f":"SUM('Results - Polyphase'!G21,'Results - CSIR'!G21, 'Results - CSCR'!G21)","v":1117388.0423244007},{"$f":"SUM('Results - Polyphase'!H21,'Results - CSIR'!H21, 'Results - CSCR'!H21)","v":1137793.7969047746},{"$f":"SUM('Results - Polyphase'!I21,'Results - CSIR'!I21, 'Results - CSCR'!I21)","v":1158572.2016337295},{"$f":"SUM('Results - Polyphase'!J21,'Results - CSIR'!J21, 'Results - CSCR'!J21)","v":1179730.0618529976},{"$f":"SUM('Results - Polyphase'!K21,'Results - CSIR'!K21, 'Results - CSCR'!K21)","v":1201274.3071835495},{"$f":"SUM('Results - Polyphase'!L21,'Results - CSIR'!L21, 'Results - CSCR'!L21)","v":1223211.9937951802},{"$f":"SUM('Results - Polyphase'!M21,'Results - CSIR'!M21, 'Results - CSCR'!M21)","v":1245550.3067175481},{"$f":"SUM('Results - Polyphase'!N21,'Results - CSIR'!N21, 'Results - CSCR'!N21)","v":1268296.5621934135},{"$f":"SUM('Results - Polyphase'!O21,'Results - CSIR'!O21, 'Results - CSCR'!O21)","v":1291458.2100748548},{"$f":"SUM('Results - Polyphase'!P21,'Results - CSIR'!P21, 'Results - CSCR'!P21)","v":1315042.836263244},{"$f":"SUM('Results - Polyphase'!Q21,'Results - CSIR'!Q21, 'Results - CSCR'!Q21)","v":1339058.1651937787},{"$f":"SUM('Results - Polyphase'!R21,'Results - CSIR'!R21, 'Results - CSCR'!R21)","v":1363512.0623653911},{"$f":"SUM('Results - Polyphase'!S21,'Results - CSIR'!S21, 'Results - CSCR'!S21)","v":1388412.5369168541},{"$f":"SUM('Results - Polyphase'!T21,'Results - CSIR'!T21, 'Results - CSCR'!T21)","v":1413767.7442499343},{"$f":"SUM('Results - Polyphase'!U21,'Results - CSIR'!U21, 'Results - CSCR'!U21)","v":1439585.988700449},{"$f":"SUM('Results - Polyphase'!V21,'Results - CSIR'!V21, 'Results - CSCR'!V21)","v":1465875.7262581005},{"$f":"SUM('Results - Polyphase'!W21,'Results - CSIR'!W21, 'Results - CSCR'!W21)","v":1492645.5673359828},{"$f":"SUM('Results - Polyphase'!X21,'Results - CSIR'!X21, 'Results - CSCR'!X21)","v":1519904.279590663},{"$f":"SUM('Results - Polyphase'!Y21,'Results - CSIR'!Y21, 'Results - CSCR'!Y21)","v":1547660.7907937628},{"$f":"SUM('Results - Polyphase'!Z21,'Results - CSIR'!Z21, 'Results - CSCR'!Z21)","v":1575924.1917559833},{"$f":"SUM('Results - Polyphase'!AA21,'Results - CSIR'!AA21, 'Results - CSCR'!AA21)","v":1604703.7393045248},{"$f":"SUM('Results - Polyphase'!AB21,'Results - CSIR'!AB21, 'Results - CSCR'!AB21)","v":1634008.8593148841},{"$f":"SUM('Results - Polyphase'!AC21,'Results - CSIR'!AC21, 'Results - CSCR'!AC21)","v":1663849.1497980147},{"$f":"SUM('Results - Polyphase'!AD21,'Results - CSIR'!AD21, 'Results - CSCR'!AD21)","v":1694234.3840438679},{"$f":"SUM('Results - Polyphase'!AE21,'Results - CSIR'!AE21, 'Results - CSCR'!AE21)","v":1725174.5138223406},{"$f":"SUM('Results - Polyphase'!AF21,'Results - CSIR'!AF21, 'Results - CSCR'!AF21)","v":1756679.6726426766},{"$f":"SUM('Results - Polyphase'!AG21,'Results - CSIR'!AG21, 'Results - CSCR'!AG21)","v":1788760.1790723952}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2005,{"$f":"D25+1","v":2006},{"$f":"E25+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC*",{"$f":"D27","v":205847601.62563419},{"$f":"E27","v":209606793.13353094},213434635.0443542,217332381.05263159,221301307.74787611,225342715.03269467,229457926.54853201,233648290.10918975,237915178.14226216,242259988.13863355,246684143.11018467,251189092.05585709,255776310.43622953,260447300.65676028,265203592.55985528,270046743.92592192,274978340.9835729,279999998.92914832,285113362.45572382,290320106.29178119,295621935.74971467,301020587.2843554,306517829.0616942,312115461.53799212,317815318.04946482,323619265.41273725,329529204.53626341,335547071.04291135,341674835.90391845,347914506.08442396]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"SUM('Results - Polyphase'!D27,'Results - CSIR'!D27, 'Results - CSCR'!D27)","v":205847601.62563419},{"$f":"SUM('Results - Polyphase'!E27,'Results - CSIR'!E27, 'Results - CSCR'!E27)","v":209606793.13353094},{"$f":"SUM('Results - Polyphase'!F27,'Results - CSIR'!F27, 'Results - CSCR'!F27)","v":213434635.0443542},{"$f":"SUM('Results - Polyphase'!G27,'Results - CSIR'!G27, 'Results - CSCR'!G27)","v":217332381.05263159},{"$f":"SUM('Results - Polyphase'!H27,'Results - CSIR'!H27, 'Results - CSCR'!H27)","v":221301307.74787611},{"$f":"SUM('Results - Polyphase'!I27,'Results - CSIR'!I27, 'Results - CSCR'!I27)","v":225342715.03269467},{"$f":"SUM('Results - Polyphase'!J27,'Results - CSIR'!J27, 'Results - CSCR'!J27)","v":229457926.54853201},{"$f":"SUM('Results - Polyphase'!K27,'Results - CSIR'!K27, 'Results - CSCR'!K27)","v":233648290.10918975},{"$f":"SUM('Results - Polyphase'!L27,'Results - CSIR'!L27, 'Results - CSCR'!L27)","v":237915178.14226216},{"$f":"SUM('Results - Polyphase'!M27,'Results - CSIR'!M27, 'Results - CSCR'!M27)","v":242259988.13863355},{"$f":"SUM('Results - Polyphase'!N27,'Results - CSIR'!N27, 'Results - CSCR'!N27)","v":246684143.11018467},{"$f":"SUM('Results - Polyphase'!O27,'Results - CSIR'!O27, 'Results - CSCR'!O27)","v":251189092.05585709},{"$f":"SUM('Results - Polyphase'!P27,'Results - CSIR'!P27, 'Results - CSCR'!P27)","v":255776310.43622953},{"$f":"SUM('Results - Polyphase'!Q27,'Results - CSIR'!Q27, 'Results - CSCR'!Q27)","v":260447300.65676028},{"$f":"SUM('Results - Polyphase'!R27,'Results - CSIR'!R27, 'Results - CSCR'!R27)","v":265203592.55985528},{"$f":"SUM('Results - Polyphase'!S27,'Results - CSIR'!S27, 'Results - CSCR'!S27)","v":270046743.92592192},{"$f":"SUM('Results - Polyphase'!T27,'Results - CSIR'!T27, 'Results - CSCR'!T27)","v":274978340.9835729},{"$f":"SUM('Results - Polyphase'!U27,'Results - CSIR'!U27, 'Results - CSCR'!U27)","v":279999998.92914832},{"$f":"SUM('Results - Polyphase'!V27,'Results - CSIR'!V27, 'Results - CSCR'!V27)","v":285113362.45572382},{"$f":"SUM('Results - Polyphase'!W27,'Results - CSIR'!W27, 'Results - CSCR'!W27)","v":290320106.29178119},{"$f":"SUM('Results - Polyphase'!X27,'Results - CSIR'!X27, 'Results - CSCR'!X27)","v":295621935.74971467},{"$f":"SUM('Results - Polyphase'!Y27,'Results - CSIR'!Y27, 'Results - CSCR'!Y27)","v":301020587.2843554},{"$f":"SUM('Results - Polyphase'!Z27,'Results - CSIR'!Z27, 'Results - CSCR'!Z27)","v":306517829.0616942},{"$f":"SUM('Results - Polyphase'!AA27,'Results - CSIR'!AA27, 'Results - CSCR'!AA27)","v":312115461.53799212},{"$f":"SUM('Results - Polyphase'!AB27,'Results - CSIR'!AB27, 'Results - CSCR'!AB27)","v":317815318.04946482},{"$f":"SUM('Results - Polyphase'!AC27,'Results - CSIR'!AC27, 'Results - CSCR'!AC27)","v":323619265.41273725},{"$f":"SUM('Results - Polyphase'!AD27,'Results - CSIR'!AD27, 'Results - CSCR'!AD27)","v":329529204.53626341},{"$f":"SUM('Results - Polyphase'!AE27,'Results - CSIR'!AE27, 'Results - CSCR'!AE27)","v":335547071.04291135},{"$f":"SUM('Results - Polyphase'!AF27,'Results - CSIR'!AF27, 'Results - CSCR'!AF27)","v":341674835.90391845},{"$f":"SUM('Results - Polyphase'!AG27,'Results - CSIR'!AG27, 'Results - CSCR'!AG27)","v":347914506.08442396}]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"SUM('Results - Polyphase'!D28,'Results - CSIR'!D28, 'Results - CSCR'!D28)","v":205847601.62563419},{"$f":"SUM('Results - Polyphase'!E28,'Results - CSIR'!E28, 'Results - CSCR'!E28)","v":209606793.13353094},{"$f":"SUM('Results - Polyphase'!F28,'Results - CSIR'!F28, 'Results - CSCR'!F28)","v":213434635.0443542},{"$f":"SUM('Results - Polyphase'!G28,'Results - CSIR'!G28, 'Results - CSCR'!G28)","v":217332381.05263159},{"$f":"SUM('Results - Polyphase'!H28,'Results - CSIR'!H28, 'Results - CSCR'!H28)","v":221301307.74787611},{"$f":"SUM('Results - Polyphase'!I28,'Results - CSIR'!I28, 'Results - CSCR'!I28)","v":225342715.03269467},{"$f":"SUM('Results - Polyphase'!J28,'Results - CSIR'!J28, 'Results - CSCR'!J28)","v":229457926.54853201},{"$f":"SUM('Results - Polyphase'!K28,'Results - CSIR'!K28, 'Results - CSCR'!K28)","v":233648290.10918975},{"$f":"SUM('Results - Polyphase'!L28,'Results - CSIR'!L28, 'Results - CSCR'!L28)","v":237915178.14226216},{"$f":"SUM('Results - Polyphase'!M28,'Results - CSIR'!M28, 'Results - CSCR'!M28)","v":242259988.13863355},{"$f":"SUM('Results - Polyphase'!N28,'Results - CSIR'!N28, 'Results - CSCR'!N28)","v":192418784.34420902},{"$f":"SUM('Results - Polyphase'!O28,'Results - CSIR'!O28, 'Results - CSCR'!O28)","v":195932738.62083969},{"$f":"SUM('Results - Polyphase'!P28,'Results - CSIR'!P28, 'Results - CSCR'!P28)","v":199510864.77497363},{"$f":"SUM('Results - Polyphase'!Q28,'Results - CSIR'!Q28, 'Results - CSCR'!Q28)","v":203154334.71425045},{"$f":"SUM('Results - Polyphase'!R28,'Results - CSIR'!R28, 'Results - CSCR'!R28)","v":206864341.74770197},{"$f":"SUM('Results - Polyphase'!S28,'Results - CSIR'!S28, 'Results - CSCR'!S28)","v":210642100.9765847},{"$f":"SUM('Results - Polyphase'!T28,'Results - CSIR'!T28, 'Results - CSCR'!T28)","v":214488849.6923497},{"$f":"SUM('Results - Polyphase'!U28,'Results - CSIR'!U28, 'Results - CSCR'!U28)","v":218405847.78188014},{"$f":"SUM('Results - Polyphase'!V28,'Results - CSIR'!V28, 'Results - CSCR'!V28)","v":222394378.14012945},{"$f":"SUM('Results - Polyphase'!W28,'Results - CSIR'!W28, 'Results - CSCR'!W28)","v":226455747.09029481},{"$f":"SUM('Results - Polyphase'!X28,'Results - CSIR'!X28, 'Results - CSCR'!X28)","v":230591284.81166428},{"$f":"SUM('Results - Polyphase'!Y28,'Results - CSIR'!Y28, 'Results - CSCR'!Y28)","v":234802345.77527708},{"$f":"SUM('Results - Polyphase'!Z28,'Results - CSIR'!Z28, 'Results - CSCR'!Z28)","v":239090309.18753934},{"$f":"SUM('Results - Polyphase'!AA28,'Results - CSIR'!AA28, 'Results - CSCR'!AA28)","v":243456579.44194239},{"$f":"SUM('Results - Polyphase'!AB28,'Results - CSIR'!AB28, 'Results - CSCR'!AB28)","v":247902586.57902908},{"$f":"SUM('Results - Polyphase'!AC28,'Results - CSIR'!AC28, 'Results - CSCR'!AC28)","v":252429786.75476086},{"$f":"SUM('Results - Polyphase'!AD28,'Results - CSIR'!AD28, 'Results - CSCR'!AD28)","v":257039662.71743771},{"$f":"SUM('Results - Polyphase'!AE28,'Results - CSIR'!AE28, 'Results - CSCR'!AE28)","v":261733724.29332793},{"$f":"SUM('Results - Polyphase'!AF28,'Results - CSIR'!AF28, 'Results - CSCR'!AF28)","v":266513508.88116625},{"$f":"SUM('Results - Polyphase'!AG28,'Results - CSIR'!AG28, 'Results - CSCR'!AG28)","v":271380581.9556824}]
[]
[null,null,"Total Energy Consumption (kWh)",2005,{"$f":"D30+1","v":2006},{"$f":"E30+1","v":2007},2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"SUM('Results - Polyphase'!D31,'Results - CSIR'!D31, 'Results - CSCR'!D31)","v":1458197950.6359961},{"$f":"SUM('Results - Polyphase'!E31,'Results - CSIR'!E31, 'Results - CSCR'!E31)","v":1484827580.0782304},{"$f":"SUM('Results - Polyphase'!F31,'Results - CSIR'!F31, 'Results - CSCR'!F31)","v":1511943520.1505966},{"$f":"SUM('Results - Polyphase'!G31,'Results - CSIR'!G31, 'Results - CSCR'!G31)","v":1539554651.8639815},{"$f":"SUM('Results - Polyphase'!H31,'Results - CSIR'!H31, 'Results - CSCR'!H31)","v":1567670018.4144039},{"$f":"SUM('Results - Polyphase'!I31,'Results - CSIR'!I31, 'Results - CSCR'!I31)","v":1596298828.1448445},{"$f":"SUM('Results - Polyphase'!J31,'Results - CSIR'!J31, 'Results - CSCR'!J31)","v":1625450457.5611591},{"$f":"SUM('Results - Polyphase'!K31,'Results - CSIR'!K31, 'Results - CSCR'!K31)","v":1655134454.4030728},{"$f":"SUM('Results - Polyphase'!L31,'Results - CSIR'!L31, 'Results - CSCR'!L31)","v":1685360540.7712545},{"$f":"SUM('Results - Polyphase'!M31,'Results - CSIR'!M31, 'Results - CSCR'!M31)","v":1716138616.3114977},{"$f":"SUM('Results - Polyphase'!N31,'Results - CSIR'!N31, 'Results - CSCR'!N31)","v":1747478761.4570532},{"$f":"SUM('Results - Polyphase'!O31,'Results - CSIR'!O31, 'Results - CSCR'!O31)","v":1779391240.7301724},{"$f":"SUM('Results - Polyphase'!P31,'Results - CSIR'!P31, 'Results - CSCR'!P31)","v":1811886506.103941},{"$f":"SUM('Results - Polyphase'!Q31,'Results - CSIR'!Q31, 'Results - CSCR'!Q31)","v":1844975200.4255102},{"$f":"SUM('Results - Polyphase'!R31,'Results - CSIR'!R31, 'Results - CSCR'!R31)","v":1878668160.9018397},{"$f":"SUM('Results - Polyphase'!S31,'Results - CSIR'!S31, 'Results - CSCR'!S31)","v":1912976422.649101},{"$f":"SUM('Results - Polyphase'!T31,'Results - CSIR'!T31, 'Results - CSCR'!T31)","v":1947911222.3068972},{"$f":"SUM('Results - Polyphase'!U31,'Results - CSIR'!U31, 'Results - CSCR'!U31)","v":1983484001.7184842},{"$f":"SUM('Results - Polyphase'!V31,'Results - CSIR'!V31, 'Results - CSCR'!V31)","v":2019706411.678206},{"$f":"SUM('Results - Polyphase'!W31,'Results - CSIR'!W31, 'Results - CSCR'!W31)","v":2056590315.7473602},{"$f":"SUM('Results - Polyphase'!X31,'Results - CSIR'!X31, 'Results - CSCR'!X31)","v":2094147794.1397512},{"$f":"SUM('Results - Polyphase'!Y31,'Results - CSIR'!Y31, 'Results - CSCR'!Y31)","v":2132391147.6782},{"$f":"SUM('Results - Polyphase'!Z31,'Results - CSIR'!Z31, 'Results - CSCR'!Z31)","v":2171332901.8233109},{"$f":"SUM('Results - Polyphase'!AA31,'Results - CSIR'!AA31, 'Results - CSCR'!AA31)","v":2210985810.7758074},{"$f":"SUM('Results - Polyphase'!AB31,'Results - CSIR'!AB31, 'Results - CSCR'!AB31)","v":2251362861.6537895},{"$f":"SUM('Results - Polyphase'!AC31,'Results - CSIR'!AC31, 'Results - CSCR'!AC31)","v":2292477278.7462702},{"$f":"SUM('Results - Polyphase'!AD31,'Results - CSIR'!AD31, 'Results - CSCR'!AD31)","v":2334342527.8443975},{"$f":"SUM('Results - Polyphase'!AE31,'Results - CSIR'!AE31, 'Results - CSCR'!AE31)","v":2376972320.6517682},{"$f":"SUM('Results - Polyphase'!AF31,'Results - CSIR'!AF31, 'Results - CSCR'!AF31)","v":2420380619.2752833},{"$f":"SUM('Results - Polyphase'!AG31,'Results - CSIR'!AG31, 'Results - CSCR'!AG31)","v":2464581640.7980161}]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"SUM('Results - Polyphase'!D32,'Results - CSIR'!D32, 'Results - CSCR'!D32)","v":1458197950.6359961},{"$f":"SUM('Results - Polyphase'!E32,'Results - CSIR'!E32, 'Results - CSCR'!E32)","v":1484827580.0782304},{"$f":"SUM('Results - Polyphase'!F32,'Results - CSIR'!F32, 'Results - CSCR'!F32)","v":1511943520.1505966},{"$f":"SUM('Results - Polyphase'!G32,'Results - CSIR'!G32, 'Results - CSCR'!G32)","v":1539554651.8639815},{"$f":"SUM('Results - Polyphase'!H32,'Results - CSIR'!H32, 'Results - CSCR'!H32)","v":1567670018.4144039},{"$f":"SUM('Results - Polyphase'!I32,'Results - CSIR'!I32, 'Results - CSCR'!I32)","v":1596298828.1448445},{"$f":"SUM('Results - Polyphase'!J32,'Results - CSIR'!J32, 'Results - CSCR'!J32)","v":1625450457.5611591},{"$f":"SUM('Results - Polyphase'!K32,'Results - CSIR'!K32, 'Results - CSCR'!K32)","v":1655134454.4030728},{"$f":"SUM('Results - Polyphase'!L32,'Results - CSIR'!L32, 'Results - CSCR'!L32)","v":1685360540.7712545},{"$f":"SUM('Results - Polyphase'!M32,'Results - CSIR'!M32, 'Results - CSCR'!M32)","v":1716138616.3114977},{"$f":"SUM('Results - Polyphase'!N32,'Results - CSIR'!N32, 'Results - CSCR'!N32)","v":1693213402.6910775},{"$f":"SUM('Results - Polyphase'!O32,'Results - CSIR'!O32, 'Results - CSCR'!O32)","v":1669869528.5291793},{"$f":"SUM('Results - Polyphase'!P32,'Results - CSIR'!P32, 'Results - CSCR'!P32)","v":1646099348.2416918},{"$f":"SUM('Results - Polyphase'!Q32,'Results - CSIR'!Q32, 'Results - CSCR'!Q32)","v":1621895076.6207509},{"$f":"SUM('Results - Polyphase'!R32,'Results - CSIR'!R32, 'Results - CSCR'!R32)","v":1597248786.2849276},{"$f":"SUM('Results - Polyphase'!S32,'Results - CSIR'!S32, 'Results - CSCR'!S32)","v":1572152405.0828516},{"$f":"SUM('Results - Polyphase'!T32,'Results - CSIR'!T32, 'Results - CSCR'!T32)","v":1546597713.4494243},{"$f":"SUM('Results - Polyphase'!U32,'Results - CSIR'!U32, 'Results - CSCR'!U32)","v":1568453953.078907},{"$f":"SUM('Results - Polyphase'!V32,'Results - CSIR'!V32, 'Results - CSCR'!V32)","v":1590709331.6333075},{"$f":"SUM('Results - Polyphase'!W32,'Results - CSIR'!W32, 'Results - CSCR'!W32)","v":1619758885.5935388},{"$f":"SUM('Results - Polyphase'!X32,'Results - CSIR'!X32, 'Results - CSCR'!X32)","v":1649338942.8760974},{"$f":"SUM('Results - Polyphase'!Y32,'Results - CSIR'!Y32, 'Results - CSCR'!Y32)","v":1679459191.5393746},{"$f":"SUM('Results - Polyphase'!Z32,'Results - CSIR'!Z32, 'Results - CSCR'!Z32)","v":1710129496.5652061},{"$f":"SUM('Results - Polyphase'!AA32,'Results - CSIR'!AA32, 'Results - CSCR'!AA32)","v":1741359903.0898509},{"$f":"SUM('Results - Polyphase'!AB32,'Results - CSIR'!AB32, 'Results - CSCR'!AB32)","v":1773160639.6939743},{"$f":"SUM('Results - Polyphase'!AC32,'Results - CSIR'!AC32, 'Results - CSCR'!AC32)","v":1805542121.7527111},{"$f":"SUM('Results - Polyphase'!AD32,'Results - CSIR'!AD32, 'Results - CSCR'!AD32)","v":1838514954.8469074},{"$f":"SUM('Results - Polyphase'!AE32,'Results - CSIR'!AE32, 'Results - CSCR'!AE32)","v":1872089938.2366633},{"$f":"SUM('Results - Polyphase'!AF32,'Results - CSIR'!AF32, 'Results - CSCR'!AF32)","v":1906278068.3983018},{"$f":"SUM('Results - Polyphase'!AG32,'Results - CSIR'!AG32, 'Results - CSCR'!AG32)","v":1941090542.6259365}]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2005,{"$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]
[null,null,{"$f":"C31","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"SUM('Results - Polyphase'!D37,'Results - CSIR'!D37, 'Results - CSCR'!D37)","v":166.34701695596581},{"$f":"SUM('Results - Polyphase'!E37,'Results - CSIR'!E37, 'Results - CSCR'!E37)","v":169.38484828635984},{"$f":"SUM('Results - Polyphase'!F37,'Results - CSIR'!F37, 'Results - CSCR'!F37)","v":172.47815653098297},{"$f":"SUM('Results - Polyphase'!G37,'Results - CSIR'!G37, 'Results - CSCR'!G37)","v":175.62795480994538},{"$f":"SUM('Results - Polyphase'!H37,'Results - CSIR'!H37, 'Results - CSCR'!H37)","v":178.83527474496967},{"$f":"SUM('Results - Polyphase'!I37,'Results - CSIR'!I37, 'Results - CSCR'!I37)","v":182.10116679726721},{"$f":"SUM('Results - Polyphase'!J37,'Results - CSIR'!J37, 'Results - CSCR'!J37)","v":185.4267006115856},{"$f":"SUM('Results - Polyphase'!K37,'Results - CSIR'!K37, 'Results - CSCR'!K37)","v":188.81296536653809},{"$f":"SUM('Results - Polyphase'!L37,'Results - CSIR'!L37, 'Results - CSCR'!L37)","v":192.26107013133182},{"$f":"SUM('Results - Polyphase'!M37,'Results - CSIR'!M37, 'Results - CSCR'!M37)","v":195.77214422900951},{"$f":"SUM('Results - Polyphase'!N37,'Results - CSIR'!N37, 'Results - CSCR'!N37)","v":199.34733760632594},{"$f":"SUM('Results - Polyphase'!O37,'Results - CSIR'!O37, 'Results - CSCR'!O37)","v":202.98782121037786},{"$f":"SUM('Results - Polyphase'!P37,'Results - CSIR'!P37, 'Results - CSCR'!P37)","v":206.69478737211281},{"$f":"SUM('Results - Polyphase'!Q37,'Results - CSIR'!Q37, 'Results - CSCR'!Q37)","v":210.46945019684119},{"$f":"SUM('Results - Polyphase'!R37,'Results - CSIR'!R37, 'Results - CSCR'!R37)","v":214.31304596187996},{"$f":"SUM('Results - Polyphase'!S37,'Results - CSIR'!S37, 'Results - CSCR'!S37)","v":218.22683352145805},{"$f":"SUM('Results - Polyphase'!T37,'Results - CSIR'!T37, 'Results - CSCR'!T37)","v":222.21209471901631},{"$f":"SUM('Results - Polyphase'!U37,'Results - CSIR'!U37, 'Results - CSCR'!U37)","v":226.27013480703673},{"$f":"SUM('Results - Polyphase'!V37,'Results - CSIR'!V37, 'Results - CSCR'!V37)","v":230.40228287453868},{"$f":"SUM('Results - Polyphase'!W37,'Results - CSIR'!W37, 'Results - CSCR'!W37)","v":234.60989228238194},{"$f":"SUM('Results - Polyphase'!X37,'Results - CSIR'!X37, 'Results - CSCR'!X37)","v":238.89434110651965},{"$f":"SUM('Results - Polyphase'!Y37,'Results - CSIR'!Y37, 'Results - CSCR'!Y37)","v":243.25703258934522},{"$f":"SUM('Results - Polyphase'!Z37,'Results - CSIR'!Z37, 'Results - CSCR'!Z37)","v":247.69939559928258},{"$f":"SUM('Results - Polyphase'!AA37,'Results - CSIR'!AA37, 'Results - CSCR'!AA37)","v":252.22288509876887},{"$f":"SUM('Results - Polyphase'!AB37,'Results - CSIR'!AB37, 'Results - CSCR'!AB37)","v":256.82898262078362},{"$f":"SUM('Results - Polyphase'!AC37,'Results - CSIR'!AC37, 'Results - CSCR'!AC37)","v":261.51919675408055},{"$f":"SUM('Results - Polyphase'!AD37,'Results - CSIR'!AD37, 'Results - CSCR'!AD37)","v":266.29506363728012},{"$f":"SUM('Results - Polyphase'!AE37,'Results - CSIR'!AE37, 'Results - CSCR'!AE37)","v":271.15814746198595},{"$f":"SUM('Results - Polyphase'!AF37,'Results - CSIR'!AF37, 'Results - CSCR'!AF37)","v":276.11004098508818},{"$f":"SUM('Results - Polyphase'!AG37,'Results - CSIR'!AG37, 'Results - CSCR'!AG37)","v":281.15236605042384}]
[null,null,{"$f":"C32","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"SUM('Results - Polyphase'!D38,'Results - CSIR'!D38, 'Results - CSCR'!D38)","v":166.34701695596581},{"$f":"SUM('Results - Polyphase'!E38,'Results - CSIR'!E38, 'Results - CSCR'!E38)","v":169.38484828635984},{"$f":"SUM('Results - Polyphase'!F38,'Results - CSIR'!F38, 'Results - CSCR'!F38)","v":172.47815653098297},{"$f":"SUM('Results - Polyphase'!G38,'Results - CSIR'!G38, 'Results - CSCR'!G38)","v":175.62795480994538},{"$f":"SUM('Results - Polyphase'!H38,'Results - CSIR'!H38, 'Results - CSCR'!H38)","v":178.83527474496967},{"$f":"SUM('Results - Polyphase'!I38,'Results - CSIR'!I38, 'Results - CSCR'!I38)","v":182.10116679726721},{"$f":"SUM('Results - Polyphase'!J38,'Results - CSIR'!J38, 'Results - CSCR'!J38)","v":185.4267006115856},{"$f":"SUM('Results - Polyphase'!K38,'Results - CSIR'!K38, 'Results - CSCR'!K38)","v":188.81296536653809},{"$f":"SUM('Results - Polyphase'!L38,'Results - CSIR'!L38, 'Results - CSCR'!L38)","v":192.26107013133182},{"$f":"SUM('Results - Polyphase'!M38,'Results - CSIR'!M38, 'Results - CSCR'!M38)","v":195.77214422900951},{"$f":"SUM('Results - Polyphase'!N38,'Results - CSIR'!N38, 'Results - CSCR'!N38)","v":193.15690197251627},{"$f":"SUM('Results - Polyphase'!O38,'Results - CSIR'!O38, 'Results - CSCR'!O38)","v":190.49390012881349},{"$f":"SUM('Results - Polyphase'!P38,'Results - CSIR'!P38, 'Results - CSCR'!P38)","v":187.78226651171479},{"$f":"SUM('Results - Polyphase'!Q38,'Results - CSIR'!Q38, 'Results - CSCR'!Q38)","v":185.02111300715845},{"$f":"SUM('Results - Polyphase'!R38,'Results - CSIR'!R38, 'Results - CSCR'!R38)","v":182.20953528233258},{"$f":"SUM('Results - Polyphase'!S38,'Results - CSIR'!S38, 'Results - CSCR'!S38)","v":179.346612489488},{"$f":"SUM('Results - Polyphase'!T38,'Results - CSIR'!T38, 'Results - CSCR'!T38)","v":176.43140696434227},{"$f":"SUM('Results - Polyphase'!U38,'Results - CSIR'!U38, 'Results - CSCR'!U38)","v":178.92470375073088},{"$f":"SUM('Results - Polyphase'!V38,'Results - CSIR'!V38, 'Results - CSCR'!V38)","v":181.46353315460956},{"$f":"SUM('Results - Polyphase'!W38,'Results - CSIR'!W38, 'Results - CSCR'!W38)","v":184.77742249527023},{"$f":"SUM('Results - Polyphase'!X38,'Results - CSIR'!X38, 'Results - CSCR'!X38)","v":188.15183012503965},{"$f":"SUM('Results - Polyphase'!Y38,'Results - CSIR'!Y38, 'Results - CSCR'!Y38)","v":191.58786122967996},{"$f":"SUM('Results - Polyphase'!Z38,'Results - CSIR'!Z38, 'Results - CSCR'!Z38)","v":195.08664117786972},{"$f":"SUM('Results - Polyphase'!AA38,'Results - CSIR'!AA38, 'Results - CSCR'!AA38)","v":198.6493158897845},{"$f":"SUM('Results - Polyphase'!AB38,'Results - CSIR'!AB38, 'Results - CSCR'!AB38)","v":202.27705221240871},{"$f":"SUM('Results - Polyphase'!AC38,'Results - CSIR'!AC38, 'Results - CSCR'!AC38)","v":205.97103830170104},{"$f":"SUM('Results - Polyphase'!AD38,'Results - CSIR'!AD38, 'Results - CSCR'!AD38)","v":209.73248401173942},{"$f":"SUM('Results - Polyphase'!AE38,'Results - CSIR'!AE38, 'Results - CSCR'!AE38)","v":213.56262129097232},{"$f":"SUM('Results - Polyphase'!AF38,'Results - CSIR'!AF38, 'Results - CSCR'!AF38)","v":217.46270458570635},{"$f":"SUM('Results - Polyphase'!AG38,'Results - CSIR'!AG38, 'Results - CSCR'!AG38)","v":221.43401125096241}]
[]
[null,null,"Savings (aMW)",2005,{"$f":"D40+1","v":2006},2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",null,{"$f":"SUM('Results - Polyphase'!E41,'Results - CSIR'!E41, 'Results - CSCR'!E41)","v":0},{"$f":"SUM('Results - Polyphase'!F41,'Results - CSIR'!F41, 'Results - CSCR'!F41)","v":0},{"$f":"SUM('Results - Polyphase'!G41,'Results - CSIR'!G41, 'Results - CSCR'!G41)","v":0},{"$f":"SUM('Results - Polyphase'!H41,'Results - CSIR'!H41, 'Results - CSCR'!H41)","v":0},{"$f":"SUM('Results - Polyphase'!I41,'Results - CSIR'!I41, 'Results - CSCR'!I41)","v":0},{"$f":"SUM('Results - Polyphase'!J41,'Results - CSIR'!J41, 'Results - CSCR'!J41)","v":0},{"$f":"SUM('Results - Polyphase'!K41,'Results - CSIR'!K41, 'Results - CSCR'!K41)","v":0},{"$f":"SUM('Results - Polyphase'!L41,'Results - CSIR'!L41, 'Results - CSCR'!L41)","v":0},{"$f":"SUM('Results - Polyphase'!M41,'Results - CSIR'!M41, 'Results - CSCR'!M41)","v":0},{"$f":"SUM('Results - Polyphase'!N41,'Results - CSIR'!N41, 'Results - CSCR'!N41)","v":6.1904356338096846},{"$f":"SUM('Results - Polyphase'!O41,'Results - CSIR'!O41, 'Results - CSCR'!O41)","v":6.3034854477546673},{"$f":"SUM('Results - Polyphase'!P41,'Results - CSIR'!P41, 'Results - CSCR'!P41)","v":6.4185997788336628},{"$f":"SUM('Results - Polyphase'!Q41,'Results - CSIR'!Q41, 'Results - CSCR'!Q41)","v":6.5358163292847173},{"$f":"SUM('Results - Polyphase'!R41,'Results - CSIR'!R41, 'Results - CSCR'!R41)","v":6.6551734898646284},{"$f":"SUM('Results - Polyphase'!S41,'Results - CSIR'!S41, 'Results - CSCR'!S41)","v":6.7767103524226791},{"$f":"SUM('Results - Polyphase'!T41,'Results - CSIR'!T41, 'Results - CSCR'!T41)","v":6.9004667227039969},{"$f":"SUM('Results - Polyphase'!U41,'Results - CSIR'!U41, 'Results - CSCR'!U41)","v":1.5647433016317882},{"$f":"SUM('Results - Polyphase'!V41,'Results - CSIR'!V41, 'Results - CSCR'!V41)","v":1.5933186636232783},{"$f":"SUM('Results - Polyphase'!W41,'Results - CSIR'!W41, 'Results - CSCR'!W41)","v":0.89372006718262165},{"$f":"SUM('Results - Polyphase'!X41,'Results - CSIR'!X41, 'Results - CSCR'!X41)","v":0.91004119436825659},{"$f":"SUM('Results - Polyphase'!Y41,'Results - CSIR'!Y41, 'Results - CSCR'!Y41)","v":0.92666037818525848},{"$f":"SUM('Results - Polyphase'!Z41,'Results - CSIR'!Z41, 'Results - CSCR'!Z41)","v":0.94358306174760431},{"$f":"SUM('Results - Polyphase'!AA41,'Results - CSIR'!AA41, 'Results - CSCR'!AA41)","v":0.96081478757148742},{"$f":"SUM('Results - Polyphase'!AB41,'Results - CSIR'!AB41, 'Results - CSCR'!AB41)","v":0.97836119939060184},{"$f":"SUM('Results - Polyphase'!AC41,'Results - CSIR'!AC41, 'Results - CSCR'!AC41)","v":0.99622804400457798},{"$f":"SUM('Results - Polyphase'!AD41,'Results - CSIR'!AD41, 'Results - CSCR'!AD41)","v":1.0144211731611739},{"$f":"SUM('Results - Polyphase'!AE41,'Results - CSIR'!AE41, 'Results - CSCR'!AE41)","v":1.032946545472839},{"$f":"SUM('Results - Polyphase'!AF41,'Results - CSIR'!AF41, 'Results - CSCR'!AF41)","v":1.0518102283682789},{"$f":"SUM('Results - Polyphase'!AG41,'Results - CSIR'!AG41, 'Results - CSCR'!AG41)","v":1.071018400079659}]
[null,null,"Cumulative Savings",{"$f":"SUM('Results - Polyphase'!D42,'Results - CSIR'!D42, 'Results - CSCR'!D42)","v":0},{"$f":"SUM('Results - Polyphase'!E42,'Results - CSIR'!E42, 'Results - CSCR'!E42)","v":0},{"$f":"SUM('Results - Polyphase'!F42,'Results - CSIR'!F42, 'Results - CSCR'!F42)","v":0},{"$f":"SUM('Results - Polyphase'!G42,'Results - CSIR'!G42, 'Results - CSCR'!G42)","v":0},{"$f":"SUM('Results - Polyphase'!H42,'Results - CSIR'!H42, 'Results - CSCR'!H42)","v":0},{"$f":"SUM('Results - Polyphase'!I42,'Results - CSIR'!I42, 'Results - CSCR'!I42)","v":0},{"$f":"SUM('Results - Polyphase'!J42,'Results - CSIR'!J42, 'Results - CSCR'!J42)","v":0},{"$f":"SUM('Results - Polyphase'!K42,'Results - CSIR'!K42, 'Results - CSCR'!K42)","v":0},{"$f":"SUM('Results - Polyphase'!L42,'Results - CSIR'!L42, 'Results - CSCR'!L42)","v":0},{"$f":"SUM('Results - Polyphase'!M42,'Results - CSIR'!M42, 'Results - CSCR'!M42)","v":0},{"$f":"SUM('Results - Polyphase'!N42,'Results - CSIR'!N42, 'Results - CSCR'!N42)","v":6.1904356338096846},{"$f":"SUM('Results - Polyphase'!O42,'Results - CSIR'!O42, 'Results - CSCR'!O42)","v":12.493921081564352},{"$f":"SUM('Results - Polyphase'!P42,'Results - CSIR'!P42, 'Results - CSCR'!P42)","v":18.912520860398015},{"$f":"SUM('Results - Polyphase'!Q42,'Results - CSIR'!Q42, 'Results - CSCR'!Q42)","v":25.448337189682732},{"$f":"SUM('Results - Polyphase'!R42,'Results - CSIR'!R42, 'Results - CSCR'!R42)","v":32.103510679547362},{"$f":"SUM('Results - Polyphase'!S42,'Results - CSIR'!S42, 'Results - CSCR'!S42)","v":38.880221031970038},{"$f":"SUM('Results - Polyphase'!T42,'Results - CSIR'!T42, 'Results - CSCR'!T42)","v":45.780687754674034},{"$f":"SUM('Results - Polyphase'!U42,'Results - CSIR'!U42, 'Results - CSCR'!U42)","v":47.34543105630582},{"$f":"SUM('Results - Polyphase'!V42,'Results - CSIR'!V42, 'Results - CSCR'!V42)","v":48.938749719929092},{"$f":"SUM('Results - Polyphase'!W42,'Results - CSIR'!W42, 'Results - CSCR'!W42)","v":49.832469787111712},{"$f":"SUM('Results - Polyphase'!X42,'Results - CSIR'!X42, 'Results - CSCR'!X42)","v":50.742510981479967},{"$f":"SUM('Results - Polyphase'!Y42,'Results - CSIR'!Y42, 'Results - CSCR'!Y42)","v":51.669171359665221},{"$f":"SUM('Results - Polyphase'!Z42,'Results - CSIR'!Z42, 'Results - CSCR'!Z42)","v":52.612754421412824},{"$f":"SUM('Results - Polyphase'!AA42,'Results - CSIR'!AA42, 'Results - CSCR'!AA42)","v":53.57356920898431},{"$f":"SUM('Results - Polyphase'!AB42,'Results - CSIR'!AB42, 'Results - CSCR'!AB42)","v":54.551930408374908},{"$f":"SUM('Results - Polyphase'!AC42,'Results - CSIR'!AC42, 'Results - CSCR'!AC42)","v":55.548158452379482},{"$f":"SUM('Results - Polyphase'!AD42,'Results - CSIR'!AD42, 'Results - CSCR'!AD42)","v":56.562579625540657},{"$f":"SUM('Results - Polyphase'!AE42,'Results - CSIR'!AE42, 'Results - CSCR'!AE42)","v":57.595526171013496},{"$f":"SUM('Results - Polyphase'!AF42,'Results - CSIR'!AF42, 'Results - CSCR'!AF42)","v":58.647336399381771},{"$f":"SUM('Results - Polyphase'!AG42,'Results - CSIR'!AG42, 'Results - CSCR'!AG42)","v":59.71835479946143}]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",null,{"$f":"SUM('Results - Polyphase'!E43,'Results - CSIR'!E43, 'Results - CSCR'!E43)","v":0},{"$f":"SUM('Results - Polyphase'!F43,'Results - CSIR'!F43, 'Results - CSCR'!F43)","v":0},{"$f":"SUM('Results - Polyphase'!G43,'Results - CSIR'!G43, 'Results - CSCR'!G43)","v":0},{"$f":"SUM('Results - Polyphase'!H43,'Results - CSIR'!H43, 'Results - CSCR'!H43)","v":0},{"$f":"SUM('Results - Polyphase'!I43,'Results - CSIR'!I43, 'Results - CSCR'!I43)","v":0},{"$f":"SUM('Results - Polyphase'!J43,'Results - CSIR'!J43, 'Results - CSCR'!J43)","v":0},{"$f":"SUM('Results - Polyphase'!K43,'Results - CSIR'!K43, 'Results - CSCR'!K43)","v":0},{"$f":"SUM('Results - Polyphase'!L43,'Results - CSIR'!L43, 'Results - CSCR'!L43)","v":0},{"$f":"SUM('Results - Polyphase'!M43,'Results - CSIR'!M43, 'Results - CSCR'!M43)","v":0},{"$f":"SUM('Results - Polyphase'!N43,'Results - CSIR'!N43, 'Results - CSCR'!N43)","v":6.1904356338096846},{"$f":"SUM('Results - Polyphase'!O43,'Results - CSIR'!O43, 'Results - CSCR'!O43)","v":18.684356715374037},{"$f":"SUM('Results - Polyphase'!P43,'Results - CSIR'!P43, 'Results - CSCR'!P43)","v":37.596877575772055},{"$f":"SUM('Results - Polyphase'!Q43,'Results - CSIR'!Q43, 'Results - CSCR'!Q43)","v":63.045214765454787},{"$f":"SUM('Results - Polyphase'!R43,'Results - CSIR'!R43, 'Results - CSCR'!R43)","v":95.148725445002142},{"$f":"SUM('Results - Polyphase'!S43,'Results - CSIR'!S43, 'Results - CSCR'!S43)","v":134.02894647697218},{"$f":"SUM('Results - Polyphase'!T43,'Results - CSIR'!T43, 'Results - CSCR'!T43)","v":179.80963423164621},{"$f":"SUM('Results - Polyphase'!U43,'Results - CSIR'!U43, 'Results - CSCR'!U43)","v":227.15506528795203},{"$f":"SUM('Results - Polyphase'!V43,'Results - CSIR'!V43, 'Results - CSCR'!V43)","v":276.09381500788112},{"$f":"SUM('Results - Polyphase'!W43,'Results - CSIR'!W43, 'Results - CSCR'!W43)","v":325.92628479499285},{"$f":"SUM('Results - Polyphase'!X43,'Results - CSIR'!X43, 'Results - CSCR'!X43)","v":376.66879577647279},{"$f":"SUM('Results - Polyphase'!Y43,'Results - CSIR'!Y43, 'Results - CSCR'!Y43)","v":428.33796713613799},{"$f":"SUM('Results - Polyphase'!Z43,'Results - CSIR'!Z43, 'Results - CSCR'!Z43)","v":480.95072155755088},{"$f":"SUM('Results - Polyphase'!AA43,'Results - CSIR'!AA43, 'Results - CSCR'!AA43)","v":534.52429076653516},{"$f":"SUM('Results - Polyphase'!AB43,'Results - CSIR'!AB43, 'Results - CSCR'!AB43)","v":589.07622117491007},{"$f":"SUM('Results - Polyphase'!AC43,'Results - CSIR'!AC43, 'Results - CSCR'!AC43)","v":644.6243796272895},{"$f":"SUM('Results - Polyphase'!AD43,'Results - CSIR'!AD43, 'Results - CSCR'!AD43)","v":701.18695925283009},{"$f":"SUM('Results - Polyphase'!AE43,'Results - CSIR'!AE43, 'Results - CSCR'!AE43)","v":758.78248542384381},{"$f":"SUM('Results - Polyphase'!AF43,'Results - CSIR'!AF43, 'Results - CSCR'!AF43)","v":817.42982182322544},{"$f":"SUM('Results - Polyphase'!AG43,'Results - CSIR'!AG43, 'Results - CSCR'!AG43)","v":877.14817662268695}]
[null,null,"Check",null,{"$f":"ROUND((E42-D42-E41),3)","v":0},{"$f":"ROUND((F42-E42-F41),3)","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]

{"sheet":"SUMMARY RESULTS","index":21,"n_rows":12,"n_cols":7,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"SUMMARY RESULTS"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,"Polyphase","CSIR","CSCR","Total"]
[null,null,"Adjustment to 6P Baseline (aMW)","N/A","N/A","N/A","N/A"]
[null,null,"Cumulative Savings 2010 through 2015 (aMW)",{"$f":"SUM('Results - Polyphase'!I41:N41)","v":0.72869580205473505},{"$f":"SUM('Results - CSIR'!I41:N41)","v":5.2837042846955775},{"$f":"SUM('Results - CSCR'!I41:N41)","v":0.17803554705937222},{"$f":"SUM(D11:F11)","v":6.1904356338096846}]
[null,null,"Cumulative Savings through 2034 (aMW)",{"$f":"SUM('Results - Polyphase'!$I$41:$AG$41)","v":8.6130293189514138},{"$f":"SUM('Results - CSIR'!$I$41:$AG$41)","v":49.439452542610233},{"$f":"SUM('Results - CSCR'!$I$41:$AG$41)","v":1.6658729378997821},{"$f":"SUM(D12:F12)","v":59.71835479946143}]

{"sheet":"Charts","index":22,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"CHARTS "]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]