{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["COVER","Definitions","Notes","Comments","Navigation","Product Classes","Efficiency Levels","Data by Building Type","National Shipments","Shipments and Stock - SF","Shipments and Stock - MF","Shipments and Stock - MH","6P UEC Development","Constants","UEC Development","Annual SEER","UEC-SF","UEC-MF","UEC-MH","Results-SF","Results-MF","Results-MH","Results-TH","SUMMARY RESULTS","Charts-SF","Charts-MF","Charts-MH","Charts-ALL"],"not_rendered":{"charts":39,"images":0,"macros":1,"external_links":1,"defined_names":10,"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":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[[24,2,24,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[13,2,13,3],[16,2,16,3],[19,2,19,3],[20,2,20,3]]}
[]
[null,null,"Cover"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Bonneville Power Administration"]
[null,null,"6P Energy Conservation Standards Savings Model"]
[null,null,"CENTRAL AC"]
[]
[null,null,"Product Description"]
[null,null,"A residential central air conditioner is an important part of a home’s central heating\nand cooling system that provides cooled air to the conditioned space through ductwork. The air\nconditioner uses a blower, which for split systems may be contained in the furnace, to propel\ncirculation air over the outside of a heat exchanger (i.e., evaporator coil), transferring heat from\nwarm circulation air to the cool refrigerant. The cooled air is then distributed via ductwork to the\nconditioned space, while a compressor is used to further raise the refrigerant temperature before\nthe refrigerant transfers heat to the atmosphere through another heat exchanger (i.e., condenser\ncoil). Split system air conditioners are comprised of an indoor unit, which contains the\nevaporator coil and indoor blower, and an outdoor unit, often referred to as the condenser, which\ncontains the compressor, condenser coil, and a condenser fan to blow ambient air over the coil.\nPackaged systems contain all of these components in a single unit.\n\nEPCA defines a “central air conditioner” as “a product, other than a packaged terminal\nair conditioner, which is powered by single-phase electric current, air cooled, rated below\n65,000 Btu per hour, not contained within the same cabinet as a furnace, the rated capacity of\nwhich is above 225,000 Btu per hour, and is a heat pump or a cooling only unit.” (42 U.S.C.\n6291(21)(A)-(E)) DOE has incorporated this definition into its regulations at 10 CFR 430.2."]
[]
[null,null,"Standard Compliance Year"]
[null,null,"2015, per DOE Notice (Amending Compliance Dates) published October 31, 2011 (Federal Register, 76 FR 67037)"]
[null,null,"Available at: http://www.regulations.gov/#!documentDetail;D=EERE-2011-BT-STD-0011-0058"]
[]
[null,null,"Major changes from previous rulemaking (2009 effective standard)"]
[null,null,"Same overall structure as Standards in Federal Register 67 FR 36368.  Higher standards for certain product classes"]
[null,null,"Available at: http://www.regulations.gov/#!documentDetail;D=EERE-2006-STD-0089-0300"]
[]
[null,null,"6P Baseline "]
[null,null,"2002 DOE Amended Standards (Federal Register 67 FR 36368) are reflected in the 6P Baseline."]
[]
[null,null,"Prepared By:"]
[null,null,"Navigant Consulting","Cadeo Group"]
[null,null,"One Market Street | Spear Street Tower, Suite 1200 ","840 First Street, Suite 300"]
[null,null,"San Francisco, CA 94105","Washington, DC  20002"]

{"sheet":"Definitions","index":1,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Definitions"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Average Megawatt (aMW)","The average number of megawatts over a specified time period"]
[null,null,"Adjustment to 6P Baseline ","Adjustment to reconcile the 6P projected energy consumption and the modeled consumption calculated using best available data."]
[null,null,"Department of Energy Aggregate Lifecycle Savings ","Sum of 'Total First Year Savings'.  This accounts for the cumulative savings in accordance with DOE Carbon Accounting Practices."]
[null,null,"Department of Energy Notice of Proposed Rulemaking (DOE NOPR)","Federal Register notice detailing analyses conducted by the DOE to establish proposed energy conservation standards. "]
[null,null,"Efficiency Level (EL)","The discrete efficiency ratings of a product.  Each efficiency level is associated with a different UEC."]
[null,null,"Efficiency Level Distribution","The mix of various equipment efficiencies shipped in a given year."]
[null,null,"Incremental Savings","Savings due to the higher standards for units installed in a particular year. First year savings are highest following the standards compliance year while the stock turns over, after which first year savings are only attributed to shipments associated with new construction. "]
[null,null,"Governmental Regulatory Impact Model (GRIM)","The industry cash flow model used by DOE to assess impacts on manufacturers due to proposed energy conservation standards"]
[null,null,"Installed Unit Energy Consumption (Installed UEC)","The average annual unit energy consumption of all installed units in a given year."]
[null,null,"Market Unit Energy Consumption (Market UEC)","The average annual unit energy consumption of units shipped in a given year.   "]
[null,null,"National Impact Analysis (NIA)","The energy impact analysis used by DOE to calculate energy savings associated with each standard. "]
[null,null,"Pre-case ","The case representing 6P baseline assumptions where energy consumption due to the product accounts for shipment and shipment UEC by year, without the affect of standards announced following the development of the 6P."]
[null,null,"Post-case","The case in which standards are implemented. If the 6P already captured the analyzed standard, the post-case will be the same as the pre-case."]
[null,null,"Product Class","Product classificiation determined by product configuration, size, application, location, and other attributes that contribute to consumer utility.  DOE is allowed to establish different standards for each product class."]
[null,null,"Product Class Distribution ","Market share/mix of each product class shipped in a given year."]
[null,null,"Product Lifetime","The average time a given class of products stays in the field as part of the installed stock.  Some products will last longer (delaying replacement) whereas others will fail and be retired earlier (accelerating replacement), but the lifetime represents the market average."]
[null,null,"Shipments ","Sales of products.  This may be presented by product class, efficiency distribution, or delineated by other metrics. Shipments may be attributed to new construction and/or replacements and retrofits. "]
[null,null,"Sixth Power Plan (6P)","The Pacific Northwest Resource Plan published by the Northwest Power Conservation Council. The 6P timeframe is from 2010-2015."]
[null,null,"Sixth Power Plan Baseline (6P Baseline)","The 6P assumes equipment efficiency and shipment units in the region.  When available, the 6P assumptions are the baseline for each standard impact analysis."]
[null,null,"Standard Compliance Year","The year when the appliance standard goes into effect. "]
[null,null,"Stock ","All units installed in previous years which remain in operation."]
[null,null,"Technical Support Document (TSD)","TSDs are published by the DOE as companion documents to Federal Register notices (e.g., ANOPRs/preliminary analyses and NOPRs).  The TSDs include technical detail that supports the notices.  The final rule TSD includes the discussion of the Manufacturer Impact Analysis (MIA) and National Impact Analysis (NIA)."]
[null,null,"Cumulative Savings","The sum of first year 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":"Notes","index":2,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"NOTES"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Notes"]
[]
[null,null,"In earlier iterations of this model, the UECs were based on the national average UECs from the 2014 DOE Final Rule and scaled based on the estimated cooling load in the Pacific Northwest.  "]
[null,null,"This version of the model replaces those values with output from the Simplified Energy Enthalpy Model (SEEM), which contains data specific to the region.  More information on SEEM can be found here:  http://rtf.nwcouncil.org/measures/support/seem/"]

{"sheet":"Comments","index":3,"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":4,"n_rows":35,"n_cols":11,"rows_kept":35,"cut":false,"hidden":false,"merged":[[14,6,16,6],[18,2,26,2],[34,8,36,8],[18,10,20,10],[22,10,24,10],[26,10,28,10],[30,10,32,10],[30,8,32,8],[18,6,20,6],[22,6,24,6],[26,6,28,6],[18,8,20,8],[22,8,24,8],[26,8,28,8]]}
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"INFORMATION TABS",null,"INPUT TABS",null,"UEC CALCULATIONS",null,"RESULTS",null,"CHARTS"]
[]
[null,null,"COVER",null,"PRODUCT CLASSES"]
[]
[null,null,"DEFINITIONS",null,"EFFICIENCY LEVELS"]
[]
[null,null,"NOTES",null,"DATA BY BUILDING TYPE",null,"UEC DEVELOPMENT"]
[]
[null,null,"COMMENTS",null,null,null,"ANNUAL SEER"]
[null,null,null,null,"NATIONAL SHIPMENTS"]
[null,null,"NAVIGATION"]
[]
[null,null,"CENTRAL RESIDENTIAL MODEL (EXTERNAL)",null,"SHIPMENTS AND STOCK - SF",null,"UEC - SF",null,"RESULTS - SF",null,"CHARTS - SF"]
[]
[]
[]
[null,null,null,null,"SHIPMENTS AND STOCK - MF",null,"UEC - MF",null,"RESULTS - MF",null,"CHARTS - MF"]
[]
[]
[]
[null,null,null,null,"SHIPMENTS AND STOCK - MH",null,"UEC - MH",null,"RESULTS - MH",null,"CHARTS - MH"]
[]
[]
[]
[null,null,null,null,"6P UEC DEVELOPMENT",null,null,null,"RESULTS - TH",null,"CHARTS - ALL"]
[]
[null,null,null,null,"CONSTANTS"]
[]
[null,null,null,null,null,null,null,null,"SUMMARY RESULTS"]

{"sheet":"Product Classes","index":5,"n_rows":22,"n_cols":9,"rows_kept":22,"cut":false,"hidden":false,"merged":[[9,3,10,3]]}
[]
[null,null,"Selection of Product Classes for Model"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"All Product Classes (PCs)","2011 DOE Final Rule PCs 1","DOE Representative PCs 2","6P PCs 3",null,"Model PCs","Rationale 3"]
[null,null,"Split system air conditioners (Coil Only)","PC1","PC1","6P CAC",null,"PC1"]
[null,null,"Split system air conditioners (Blower Coil)",null,"PC2","6P CAC",null,"PC2"]
[null,null,"Split system heat pumps","PC2","PC3","6P Heat Pump",null,null,"Heat pumps are included in separate model"]
[null,null,"Single package air conditioners","PC3","PC4","6P CAC",null,"PC3"]
[null,null,"Single package heat pumps","PC4","PC5","6P Heat Pump",null,null,"Heat pumps are included in separate model"]
[null,null,"Small duct, high velocity systems","PC5",null,"6P CAC",null,null,"Non-analyzed product class by DOE (niche product)"]
[null,null,"Space constrained products- air conditioners","PC6a",null,"6P CAC",null,null,"Non-analyzed product class by DOE (niche product)"]
[null,null,"Space constrained products- heat pumps","PC6b",null,"6P Heat Pump",null,null,"Non-analyzed product class by DOE (niche product)"]
[]
[null,null,"Sources"]
[null,null,"1. 2011 DOE Direct Final Rule: Table I.1—Amended Energy Conservation Standards for Furnace, Central Air Conditioner, and Heat Pump Energy Efficiency (http://www.regulations.gov/#!documentDetail;D=EERE-2011-BT-STD-0011-0001)"]
[null,null,"2. 2011 DOE Direct Final Rule: Supporting Documents - Furnace Fan and Central Air Conditioner and Heat Pump GRIM (Assumptions (INPUT) - Tab, Range E7:F11) (http://www.regulations.gov/#!documentDetail;D=EERE-2011-BT-STD-0011-0010)"]
[null,null,"3. 6P Supply Curve Files: New and Existing Single Family & Manufactured Home HVAC Conversions and Upgrades to High Efficiency Heat Pumps (Use and Savings Assumptions, Column A) (https://www.nwcouncil.org/energy/powerplan/6/supply-curves)"]

{"sheet":"Efficiency Levels","index":6,"n_rows":65,"n_cols":5,"rows_kept":65,"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$9,MATCH(C9,'Product Classes'!$H$10:$H$16,0),0)","v":"Split system air conditioners (Coil Only)"}]
[]
[null,null," Model ELs","SEER 1","Standard Compliance Year 2"]
[null,null,"EL0",13,2015]
[null,null,"EL1",13.5]
[null,null,"EL2",14]
[null,null,"EL3",14.5]
[null,null,"EL4",15]
[null,null,"EL5",15.5]
[null,null,"EL6",16]
[null,null,"EL7",16.5]
[null,null,"EL8",17]
[]
[null,null,"Sources","1. 2011 DOE Direct Final Rule: Supporting Documents - Furnace Fan and Central Air Conditioner and Heat Pump GRIM (Assumptions (INPUT) - Tab, Range C45:K45)"]
[null,null,null,"2. 2011 DOE Direct Final Rule: Table I.1—Amended Energy Conservation Standards for Furnace, Central Air Conditioner, and Heat Pump Energy Efficiency"]
[]
[]
[]
[null,null,"PC2",{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C27,'Product Classes'!$H$10:$H$16,0),0)","v":"Split system air conditioners (Blower Coil)"}]
[]
[null,null," Model ELs","SEER 1","Standard Compliance Year 2"]
[null,null,"EL0",13,2015]
[null,null,"EL1",13.5]
[null,null,"EL2",14]
[null,null,"EL3",14.5]
[null,null,"EL4",15]
[null,null,"EL5",15.5]
[null,null,"EL6",16]
[null,null,"EL7",16.5]
[null,null,"EL8",17]
[null,null,"EL9",18]
[null,null,"EL10",19]
[null,null,"EL11",20]
[null,null,"EL12",21]
[null,null,"EL13",22]
[null,null,"EL14",23]
[null,null,"EL15",24.5]
[]
[null,null,"Sources","1. 2011 DOE Direct Final Rule: Supporting Documents - Furnace Fan and Central Air Conditioner and Heat Pump GRIM (Assumptions (INPUT) - Tab, Range C46:R46)"]
[null,null,null,"2. 2011 DOE Direct Final Rule: Table I.1—Amended Energy Conservation Standards for Furnace, Central Air Conditioner, and Heat Pump Energy Efficiency"]
[]
[]
[]
[null,null,"PC3",{"$f":"OFFSET('Product Classes'!$C$9,MATCH(C52,'Product Classes'!$H$10:$H$16,0),0)","v":"Single package air conditioners"}]
[]
[null,null," Model ELs","SEER 1","Standard Compliance Year 2"]
[null,null,"EL0",13]
[null,null,"EL1",13.5]
[null,null,"EL2",14,2015]
[null,null,"EL3",14.5]
[null,null,"EL4",15]
[null,null,"EL5",15.5]
[null,null,"EL6",16]
[null,null,"EL7",16.5]
[]
[null,null,"Sources","1. 2011 DOE Direct Final Rule: Supporting Documents - Furnace Fan and Central Air Conditioner and Heat Pump GRIM (Assumptions (INPUT) - Tab, Range C48:J48)"]
[null,null,null,"2. 2011 DOE Direct Final Rule: Table I.1—Amended Energy Conservation Standards for Furnace, Central Air Conditioner, and Heat Pump Energy Efficiency"]

{"sheet":"Data by Building Type","index":7,"n_rows":53,"n_cols":21,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Data by Building Type"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,{"$f":"MODEL_NAME","v":"CENTRAL AC"},"Single Family","Multi-Family","Manufactured Homes","Total Homes","Source"]
[null,null,"Lifetime (years)",{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(D$9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":19},{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":19},{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":19},{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":19},"DOE Central Air Conditioners and Heat Pumps 2011 Final Rule, Technical Support Document Chapter 8: Lifecycle Cost Analysis, Section 8.2.3.5 Lifetime (page 8-59)"]
[]
[]
[]
[null,null,"Historical Efficiency Data (by vintage of unit)","Single Family 1","Multi-Family","Manufactured Homes 2",null,"Sources & Assumptions"]
[null,null,"SEER (1990 - 1999)",10.3,{"$f":"D15","v":10.3},10.4,null,"1. RBSA 2012-Single Family: Table 63: Average Cooling Efficiency (SEER) for Central AC Systems by Vintage (page 63)"]
[null,null,"SEER (2000 - 2005)",10.9,{"$f":"D16","v":10.9},10.1,null,"2. RBSA 2012-Manufactured Homes: Table 43: Average Cooling Efficiency (SEER) for Post-1989 Central AC Systems by Vintage (page 46)"]
[null,null,"SEER (2006 and later)",13.4,13.4,13,null,"* Multi-Family Residential Central AC units are believed to look more like Single Family type units as these are typically placed in duplexes and triplexes. "]
[]
[]
[]
[null,null,"Cooling Zone Allocation","Single Family 1","Multi-Family","Manufactured Homes 2",null,"Sources"]
[null,null,"Cooling Zone 1 (%)",0.64269329651675122,{"$f":"D22","v":0.64269329651675122},0.63395694662171542,null,"1. Extracted from Raw Data in the RBSA Single Family Databases"]
[null,null,"Cooling Zone 2 (%)",0.25283161146680444,{"$f":"D23","v":0.25283161146680444},0.24859820753501716,null,"2. Extracted from Raw Data in the RBSA Manufactured Homes Databases"]
[null,null,"Cooling Zone 3 (%)",0.10447509201644432,0.10447509201644432,0.11744484584326753,null,"RBSA Raw Data Files available here: http://neea.org/resource-center/regional-data-resources/residential-building-stock-assessment"]
[]
[]
[]
[null,null,"Single Family Cooling Energy Use (kWh)",null,null,null,null,null,null,null,null,null,null,null,null,"     498.82 ","    464.25 ","    429.69 ","    395.13 ","    355.40 ","    315.67 "]
[null,null,"SEER","Cooling Zone 1","Cooling Zone 2","Cooling Zone 3",null,"Sources",null,null,null,null,null,null,null,"  1,110.41 "," 1,041.13 ","    971.84 ","    902.56 ","    811.68 ","    720.81 "]
[null,null,10,498.82,1110.4100000000001,2016.65,null,"Values extracted from the Single Family Representative Building Types in Simplified Energy Enthalpy Model (SEEM)",null,null,null,null,null,null,null,"  2,016.65 "," 1,900.55 "," 1,784.44 "," 1,668.34 "," 1,508.26 "," 1,348.18 "]
[null,null,11,464.25,1041.1300000000001,1900.55,null,"More information and supporting materials for SEEM are available here: http://rtf.nwcouncil.org/measures/support/seem/"]
[null,null,12,429.69,971.84,1784.44,null,"* These values are also used for Multi-Family Residential Central AC units as they are believed to look more like Single Family type units typically placed in duplexes and triplexes. ",null,null,null,null,null,null,null,"     498.82","    464.25","    429.69","    395.13","    355.40","    315.67"]
[null,null,13,395.13,902.56,1668.34,null,null,null,null,null,null,null,null,null,"  1,110.41"," 1,041.13","    971.84","    902.56","    811.68","    720.81"]
[null,null,14,355.4,811.68,1508.26,null,null,null,null,null,null,null,null,null,"  2,016.65"," 1,900.55"," 1,784.44"," 1,668.34"," 1,508.26"," 1,348.18"]
[null,null,15,315.67,720.81,1348.18]
[]
[]
[]
[null,null,"Cooling Energy Use (by Zone)","Single Family 1","Multi-Family","Manufactured Homes 1",null,"Sources"]
[null,null,"Cooling Zone 1 (kWh/year)",301.07474220895972,{"$f":"D40","v":301.07474220895972},385.48145862364362,null,"1. 6P Supply Curve Files: New and Existing Single Family & Manufactured Home HVAC Conversions and Upgrades to High Efficiency Heat Pumps - 'Use and Savings Assumptions' Tab (Ranges C6:C8 and L6:L8)"]
[null,null,"Cooling Zone 2 (kWh/year)",642.61222254907921,{"$f":"D41","v":642.61222254907921},495.82170532100764]
[null,null,"Cooling Zone 3 (kWh/year)",1089.4448113852814,1089.4448113852814,848.35111236520959]
[]
[]
[]
[null,null,"Manufactured Homes Cooling Energy Use (kWh)"]
[null,null,"SEER","Cooling Zone 1","Cooling Zone 2","Cooling Zone 3",null,"Sources"]
[null,null,10,{"$f":"AVERAGE($F$15:$F$17)/AVERAGE($D$15:$D$17)*$F$40/$D$40*D30","v":618.36049583370198},{"$f":"AVERAGE($F$15:$F$17)/AVERAGE($D$15:$D$17)*$F$41/$D$41*E30","v":829.52336956110855},{"$f":"AVERAGE($F$15:$F$17)/AVERAGE($D$15:$D$17)*$F$42/$D$42*F30","v":1520.4412294002625},null,"Calculated based on the ratio of UEC between manufactured homes and single family homes in the 6P while correcting for differences in average historical efficiency between the two housing types"]
[null,null,11,{"$f":"AVERAGE($F$15:$F$17)/AVERAGE($D$15:$D$17)*$F$40/$D$40*D31","v":575.50591433943328},{"$f":"AVERAGE($F$15:$F$17)/AVERAGE($D$15:$D$17)*$F$41/$D$41*E31","v":777.7682709550138},{"$f":"AVERAGE($F$15:$F$17)/AVERAGE($D$15:$D$17)*$F$42/$D$42*F31","v":1432.9083274423765}]
[null,null,12,532.66372931074011,726.00570192475539,1345.3678860441844]
[null,null,13,489.82154428204694,674.25060331866064,1257.8349840862984]
[null,null,14,440.57038655085535,606.35938851897993,1137.1436236606451]
[null,null,15,391.31922881966381,538.47564414346277,1016.4522632349916]

{"sheet":"National Shipments","index":8,"n_rows":117,"n_cols":29,"rows_kept":117,"cut":false,"hidden":false,"merged":[[1,2,1,3],[3,2,3,3],[5,2,5,3]]}
[]
[null,null,"National Shipments"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"PRE-CASE SHIPMENTS"]
[]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"PC1 - Split system air conditioners (Coil Only)"},null,"Shipments in Millions"]
[]
[null,null,"Efficiency Level","SEER",2010,{"$f":"E13+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"EL0",13,0.92129687352457668,0.90282227792946945,0.94449667140624605,0.96712027632811204,0.98425700115982184,1.0067083973359727,1.0282573964847463,0.32885733202416501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL1",13.5,1.8042063773189632,1.7680269609452115,1.8496393148372323,1.8939438744758863,1.9275032939379848,1.9714706114496139,2.0136707347826284,2.7584979663592137,2.8055919014163537,2.1730424773980115,1.5121261098878482,0.82652362702309412,0.13148540617252596,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL2",14,0.15354947892076276,0.15047037965491161,0.15741611190104099,0.16118671272135202,0.16404283352663696,0.16778473288932882,0.17137623274745772,0.17393550976807765,0.50330483513582314,1.1846688961883365,1.8831961791307648,2.5830101043725255,3.2968343018468187,2.8782983781157112,2.1858099384006078,1.4789079709274464,0.75007577953512206,3.5246188797072998E-3,2.8634059962610175E-3,2.8961653123508947E-3,2.9286000255993338E-3,2.9601184259644051E-3,2.9923925199234805E-3,3.0241819308253286E-3,3.0555963958402961E-3]
[null,null,"EL3",14.5,0.27830843054388255,0.27272756312452723,0.28531670282063681,0.29215091680745053,0.29732763576702953,0.30410982836190847,0.31061942185476715,0.31525811145464072,0.31986001786671037,0.32457876611334696,0.32821448793846586,0.32958826070157654,0.33140423844186995,0.91032425413163531,1.6383300586568359,2.3885089710731493,3.1530002546365963,3.9260217275310572,3.8013779124870992,3.684746524712355,3.5760220242390335,3.4631698756292306,3.3537542066040156,3.3685922857602844,3.4035844016221186]
[null,null,"EL4",15,0.22072737594859651,0.21630117075393543,0.22628566085774648,0.23170589953694354,0.23581157319454069,0.24119055352841021,0.24635333457447051,0.25003229529161164,0.25368208313566692,0.25742453864162002,0.26030804215809367,0.2613975860736642,0.26283784428148316,0.26485811714799079,0.26734109401921341,0.27036653393925142,0.27285941880227826,0.27470992695272828,0.42094810917625131,0.5648529123817525,0.71266951449636018,0.85332542184819349,0.98447107652798072,0.88039128318331983,0.74099448799264245]
[null,null,"EL5",15.5,7.677473946038138E-2,7.5235189827455806E-2,7.8708055950520495E-2,8.0593356360676008E-2,8.2021416763318478E-2,8.3892366444664412E-2,8.5688116373728862E-2,8.6967754884038823E-2,8.8237246308058043E-2,8.9538969962302609E-2,9.0541927707163003E-2,9.0920899503883185E-2,9.1421858880515849E-2,9.2124562486257666E-2,9.2988206615378557E-2,9.4040533544087437E-2,9.4907623931227217E-2,9.5551278940079379E-2,9.6027032446809352E-2,9.6647627327419508E-2,9.7536821335477114E-2,9.8169441270531566E-2,9.8664038082998187E-2,0.22049254218200878,0.3638943997942341]
[null,null,"EL6",16,0.26871158811133489,0.26332316439609532,0.27547819582682181,0.28207674726236609,0.28707495867161476,0.29362328255632547,0.29990840730805107,0.30438714209413592,0.30883036207820319,0.31338639486805914,0.31689674697507053,0.31822314826359116,0.31997650608180556,0.32243596870190189,0.32545872315382501,0.32914186740430607,0.33217668375929527,0.33442947629027786,0.3360946135638328,0.33826669564596828,0.34137887467416989,0.34359304444686051,0.34532413329049372,0.34786113390438966,0.35089669111815391]
[null,null,"EL7",16.5,1.9193684865095345E-2,1.8808797456863952E-2,1.9677013987630124E-2,2.0148339090169002E-2,2.0505354190829619E-2,2.0973091611166103E-2,2.1422029093432216E-2,2.1741938721009706E-2,2.2059311577014511E-2,2.2384742490575652E-2,2.2635481926790751E-2,2.2730224875970796E-2,2.2855464720128962E-2,2.3031140621564417E-2,2.3247051653844639E-2,2.3510133386021859E-2,2.3726905982806804E-2,2.3887819735019845E-2,2.4006758111702338E-2,2.4161906831854877E-2,2.4384205333869279E-2,2.4542360317632891E-2,2.4666009520749547E-2,2.4847223850313543E-2,2.5064049365582423E-2]
[null,null,"EL8",17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",null,{"$f":"SUM(E14:E22)","v":3.7427685486935931},3.6677155040884704,3.8370177275878752,3.9289261225829559,3.9985440672117765,4.0897528641773899,4.1772956732192812,4.2396780505968934,4.3015657575178299,4.3650247856622526,4.4139189757241972,4.4323938508143055,4.4568156204251475,4.4910724212050619,4.5331750724997049,4.5844760102742637,4.6267466666473265,4.6581248483288693,4.6813178317819562,4.7115718322117015,4.7549200401045093,4.7857602619384139,4.8098718565461613,4.8452086508111423,4.8874896262885716]
[]
[null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"PC2 - Split system air conditioners (Blower Coil)"},null,"Shipments in Millions"]
[]
[null,null,"Efficiency Level","SEER",2010,{"$f":"E27+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"EL0",13,7.6774739460381353E-2,7.5235189827455778E-2,7.8708055950520453E-2,8.0593356360675994E-2,8.2021416763318464E-2,8.3892366444664399E-2,8.5688116373728848E-2,9.2339121448157292E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL1",13.5,0.15035053144324687,0.1473355800787676,0.15413660956976924,0.15782865620632386,0.16062527449483205,0.16428921762080112,0.16780589456521902,0.24804569605965993,0.19109912153412759,0.11299849797449715,3.198541907311727E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL2",14,1.2795789910063561E-2,1.2539198304575965E-2,1.3118009325086744E-2,1.3432226060112667E-2,1.3670236127219744E-2,1.3982061074110734E-2,1.428135272895481E-2,1.4494625814336656E-2,8.4642273192404291E-2,0.16681078317552456,0.25095810503168359,0.23316691689039692,0.15045162945769247,6.6494226543606025E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL3",14.5,2.3192369211990204E-2,2.2727296927043936E-2,2.3776391901719717E-2,2.4345909733954205E-2,2.4777302980585787E-2,2.5342485696825699E-2,2.5884951821230587E-2,2.6271509288485186E-2,2.6655001490231409E-2,2.704823051116876E-2,2.7351207330130741E-2,7.8426582476743376E-2,0.16285869944272083,0.2492243261753917,0.29940899428313933,0.214949571326158,0.12778336382248068,3.8400834434477199E-2,0,0,0,0,0,0,0]
[null,null,"EL4",15,1.8393947995716371E-2,1.8025097562827951E-2,1.8857138404812197E-2,1.9308824961411959E-2,1.9650964432878386E-2,2.009921279403418E-2,2.0529444547872536E-2,2.0836024608108943E-2,2.1140173595700775E-2,2.1452044888168327E-2,2.1692336848034732E-2,2.1783132174602513E-2,2.1903153692126157E-2,2.2071509764549992E-2,4.1547763333807823E-2,0.12986571835945193,0.22021125728346475,0.31195385503612805,0.29949099910868504,0.2091292794171325,0.11739173995278868,2.3362642410132774E-2,0,0,0]
[null,null,"EL5",15.5,6.3978949550317805E-3,6.2695991522879824E-3,6.559004662543372E-3,6.7161130300563334E-3,6.835118063609872E-3,6.9910305370553668E-3,7.1406763644774052E-3,7.247312907168328E-3,7.3531038593741826E-3,7.461580830667244E-3,7.5451606427946894E-3,7.5767416259486988E-3,7.618488240739533E-3,7.6770468746260832E-3,7.7490172185669818E-3,7.8367111292184082E-3,7.9089686614987591E-3,7.9626065788773927E-3,6.0610372586280062E-2,0.15329932306787067,0.24837134005879588,0.34477276235507381,0.29767549283725758,0.20282991860383737,0.10617925832384693]
[null,null,"EL6",16,2.2392632342611234E-2,2.1943597033007942E-2,2.2956516318901804E-2,2.3506395605197166E-2,2.3922913222634557E-2,2.446860687969378E-2,2.4992367275670918E-2,2.5365595175089146E-2,2.5735863507809639E-2,2.6115532907335356E-2,2.6408062249781414E-2,2.6518595690820448E-2,2.6664708842588362E-2,2.6869664061191293E-2,2.7121560264984437E-2,2.7428488952264428E-2,2.768139031524566E-2,2.7869123026070874E-2,2.8007884465163953E-2,2.8188891304389136E-2,2.8448239556456575E-2,2.8632753703960515E-2,0.10109166107743443,0.19886686696770811,0.29902287307862191]
[null,null,"EL7",16.5,1.5994737387579451E-3,1.5673997880719956E-3,1.639751165635843E-3,1.6790282575140834E-3,1.708779515902468E-3,1.7477576342638417E-3,1.7851690911193513E-3,1.811828226792082E-3,1.8382759648435457E-3,1.865395207666811E-3,1.8862901606986724E-3,1.8941854064871747E-3,1.9046220601848832E-3,1.9192617186565208E-3,1.9372543046417454E-3,1.9591777823046021E-3,1.9772421653746898E-3,1.9906516447193482E-3,2.0005631760831397E-3,2.0134922360277958E-3,2.0320171111754695E-3,2.0451966931400367E-3,2.0555007933747015E-3,2.0706019874821933E-3,2.0886707804250973E-3]
[null,null,"EL8",17,4.1586317207706572E-2,4.0752394489871883E-2,4.2633530306531914E-2,4.3654734695366161E-2,4.4428267413464173E-2,4.5441698490859876E-2,4.6414396369103127E-2,4.7107533896594125E-2,4.7795175085932187E-2,4.850027539933708E-2,4.9043544178165477E-2,4.9248820568666536E-2,4.9520173564806959E-2,4.9900804685069543E-2,5.0368611920685376E-2,5.0938622339919644E-2,5.1408296299741932E-2,5.1756942762703047E-2,5.2014642578161623E-2,5.2350798136722679E-2,5.2832444890562213E-2,5.3175114021640948E-2,5.3443020627742227E-2,5.3835651674537015E-2,5.4305440291052519E-2]
[null,null,"EL9",18,2.9110422045394598E-2,2.8526676142910316E-2,2.9843471214572335E-2,3.0558314286756313E-2,3.1099787189424917E-2,3.1809188943601914E-2,3.2490077458372187E-2,3.2975273727615891E-2,3.3456622560152527E-2,3.3950192779535961E-2,3.4330480924715828E-2,3.4474174398066576E-2,3.4664121495364873E-2,3.4930563279548674E-2,3.5258028344479768E-2,3.565703563794375E-2,3.5985807409819354E-2,3.6229859933892127E-2,3.6410249804713135E-2,3.6645558695705877E-2,3.6982711423393544E-2,3.7222579815148663E-2,3.7410114439419558E-2,3.7684956172175911E-2,3.8013808203736767E-2]
[null,null,"EL10",19,1.2475895162311972E-2,1.2225718346961565E-2,1.2790059091959575E-2,1.3096420408609848E-2,1.3328480224039249E-2,1.3632509547257964E-2,1.3924318910730938E-2,1.4132260168978238E-2,1.4338552525779655E-2,1.4550082619801128E-2,1.4713063253449643E-2,1.4774646170599962E-2,1.4856052069442089E-2,1.4970241405520862E-2,1.5110583576205613E-2,1.5281586701975894E-2,1.542248888992258E-2,1.5527082828810915E-2,1.5604392773448487E-2,1.5705239441016802E-2,1.5849733467168663E-2,1.5952534206492286E-2,1.603290618832267E-2,1.6150695502361107E-2,1.6291632087315756E-2]
[null,null,"EL11",20,8.3172634415413157E-3,8.1504788979743781E-3,8.5267060613063821E-3,8.7309469390732322E-3,8.8856534826928339E-3,9.0883396981719777E-3,9.282879273820625E-3,9.4215067793188261E-3,9.5590350171864385E-3,9.7000550798674173E-3,9.808708835633095E-3,9.8497641137333097E-3,9.9040347129613938E-3,9.9801609370139092E-3,1.0073722384137075E-2,1.0187724467983928E-2,1.0281659259948386E-2,1.035138855254061E-2,1.0402928515632326E-2,1.0470159627344535E-2,1.0566488978112441E-2,1.063502280432819E-2,1.0688604125548446E-2,1.0767130334907405E-2,1.0861088058210506E-2]
[null,null,"EL12",21,8.3172634415413157E-3,8.1504788979743781E-3,8.5267060613063821E-3,8.7309469390732322E-3,8.8856534826928339E-3,9.0883396981719777E-3,9.282879273820625E-3,9.4215067793188261E-3,9.5590350171864385E-3,9.7000550798674173E-3,9.808708835633095E-3,9.8497641137333097E-3,9.9040347129613938E-3,9.9801609370139092E-3,1.0073722384137075E-2,1.0187724467983928E-2,1.0281659259948386E-2,1.035138855254061E-2,1.0402928515632326E-2,1.0470159627344535E-2,1.0566488978112441E-2,1.063502280432819E-2,1.0688604125548446E-2,1.0767130334907405E-2,1.0861088058210506E-2]
[null,null,"EL13",22,4.1586317207706579E-3,4.075239448987189E-3,4.263353030653191E-3,4.3654734695366161E-3,4.442826741346417E-3,4.5441698490859888E-3,4.6414396369103125E-3,4.7107533896594131E-3,4.7795175085932192E-3,4.8500275399337087E-3,4.9043544178165475E-3,4.9248820568666548E-3,4.9520173564806969E-3,4.9900804685069546E-3,5.0368611920685374E-3,5.093862233991964E-3,5.140829629974193E-3,5.175694276270305E-3,5.2014642578161628E-3,5.2350798136722677E-3,5.2832444890562203E-3,5.317511402164095E-3,5.3443020627742229E-3,5.3835651674537027E-3,5.4305440291052528E-3]
[null,null,"EL14",23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL15",24.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",null,{"$f":"SUM(E28:E43)","v":0.41586317207706575},0.4075239448987189,0.42633530306531925,0.43654734695366176,0.44428267413464179,0.45441698490859878,0.46414396369103117,0.47107533896594128,0.47795175085932179,0.48500275399337095,0.49043544178165482,0.49248820568666546,0.49520173564806969,0.4990080468506955,0.50368611920685369,0.50938622339919648,0.5140829629974194,0.5175694276270304,0.5201464257816163,0.52350798136722676,0.52832444890562202,0.53175114021640935,0.53443020627742222,0.53835651674537033,0.5430544029105252]
[]
[null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"PC3 - Single package air conditioners"},null,"Shipments in Millions"]
[]
[null,null,"Efficiency Level","SEER",2010,{"$f":"E48+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"EL0",13,0.26359186235295007,0.25404850200637258,0.26255127244924781,0.26673462758016064,0.26969479623840847,0.27391569451789544,0.27797595609599646,0.19664417237440279,0.11279571921169798,2.6703659462407159E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL1",13.5,8.4080338868564614E-2,8.1036204786721716E-2,8.3748412264512864E-2,8.5082815815043275E-2,8.6027048241916579E-2,8.7373427278435542E-2,8.8668566537797922E-2,0.17354681943377209,0.26097785798363432,0.35084668925112583,0.31872502957838256,0.22995411330545024,0.14046928812068765,4.9928663440742149E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL2",14,6.0117442291023684E-2,5.7940886422506013E-2,5.9880114769126691E-2,6.0834213307755937E-2,6.1509339492970341E-2,6.2472000504081408E-2,6.3398025074525508E-2,6.4011259768523593E-2,6.4630739466665685E-2,6.528379669411756E-2,0.12735753539335051,0.21680958430092889,0.30758713714312708,0.40036829122538131,0.41106547542359145,0.32063560201372615,0.22757900357805433,0.13227484689637542,3.5281923418556571E-2,0,0,0,0,0,0]
[null,null,"EL3",14.5,8.4080338868564603E-3,8.103620478672172E-3,8.3748412264512875E-3,8.5082815815043268E-3,8.6027048241916568E-3,8.7373427278435549E-3,8.8668566537797918E-3,8.9526237438494524E-3,9.0392642610721257E-3,9.1306009362402182E-3,9.1975786592109927E-3,9.2116226310593637E-3,9.2382768095631927E-3,9.2844732920850208E-3,5.1587978876958408E-2,0.14599016080524427,0.24228510040716542,0.33991975094723215,0.43856970932016481,0.41301288653356999,0.31601986289375189,0.21634335941625479,0.11478002080510263,1.1706608367510991E-2,0]
[null,null,"EL4",15,4.2040169434282302E-3,4.051810239336086E-3,4.1874206132256437E-3,4.2541407907521634E-3,4.3013524120958284E-3,4.3686713639217774E-3,4.4334283268898959E-3,4.4763118719247262E-3,4.5196321305360629E-3,4.5653004681201091E-3,4.5987893296054964E-3,4.6058113155296818E-3,4.6191384047815963E-3,4.6422366460425104E-3,4.6732672151570693E-3,4.7133915436259645E-3,4.7461020604567649E-3,4.769642402460683E-3,4.7863801286739532E-3,6.7985863112398168E-2,0.16856357376920095,0.2707248820145895,0.37421156332416861,0.48022676813678566,0.40204866928218375]
[null,null,"EL5",15.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.3468678088866261E-2]
[null,null,"EL6",16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL7",16.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",null,{"$f":"SUM(E49:E56)","v":0.42040169434282304},0.40518102393360861,0.41874206132256425,0.42541407907521639,0.43013524120958291,0.43686713639217772,0.44334283268898961,0.44763118719247263,0.45196321305360621,0.45653004681201087,0.45987893296054955,0.46058113155296815,0.46191384047815953,0.46422366460425102,0.46732672151570698,0.47133915436259638,0.4746102060456765,0.47696424024606826,0.47863801286739532,0.48099874964596817,0.48458343666295284,0.48706824143084426,0.48899158412927124,0.49193337650429664,0.49551734737105002]
[]
[null,null,"Shipment Weighted SEER","SEER",{"$f":"(SUMPRODUCT($D14:$D22,E14:E22)+SUMPRODUCT($D28:$D43,E28:E43)+SUMPRODUCT($D49:$D56,E49:E56))/SUM(E14:E22,E28:E43,E49:E56)","v":13.851763811978159},{"$f":"(SUMPRODUCT($D14:$D22,F14:F22)+SUMPRODUCT($D28:$D43,F28:F43)+SUMPRODUCT($D49:$D56,F49:F56))/SUM(F14:F22,F28:F43,F49:F56)","v":13.852610662915049},{"$f":"(SUMPRODUCT($D14:$D22,G14:G22)+SUMPRODUCT($D28:$D43,G28:G43)+SUMPRODUCT($D49:$D56,G49:G56))/SUM(G14:G22,G28:G43,G49:G56)","v":13.853225262533593},13.85361794915446,13.853942023023867,13.854288845636173,13.854606273952189,13.93981995864265,14.018954325738644,14.098511352274,14.1784734308485,14.258829036431003,14.339631656637051,14.420888219349534,14.502598566605482,14.584766459507067,14.667378054979094,14.750437703181706,14.779904158555684,14.808993674004293,14.838185539006849,14.866811618935099,14.894680612881768,14.922907764873898,14.951549038044691]
[]
[null,null,"Sources","2011 DOE Central ACs and Heat Pumps Final Rule GRIM, 'Shipment Assumptions (INPUT)' tab, Base Case Shipments (Ranges B8:J32, B50:Q74, and B134:I158) (http://www.regulations.gov/#!documentDetail;D=EERE-2011-BT-STD-0011-0010)"]
[]
[]
[]
[null,null,"POST-CASE SHIPMENTS"]
[]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"PC1 - Split system air conditioners (Coil Only)"},null,"Shipments in Millions"]
[]
[null,null,"Efficiency Level","SEER",2010,{"$f":"E69+1","v":2011},{"$f":"F69+1","v":2012},{"$f":"G69+1","v":2013},{"$f":"H69+1","v":2014},{"$f":"I69+1","v":2015},{"$f":"J69+1","v":2016},{"$f":"K69+1","v":2017},{"$f":"L69+1","v":2018},{"$f":"M69+1","v":2019},{"$f":"N69+1","v":2020},{"$f":"O69+1","v":2021},{"$f":"P69+1","v":2022},{"$f":"Q69+1","v":2023},{"$f":"R69+1","v":2024},{"$f":"S69+1","v":2025},{"$f":"T69+1","v":2026},{"$f":"U69+1","v":2027},{"$f":"V69+1","v":2028},{"$f":"W69+1","v":2029},{"$f":"X69+1","v":2030},{"$f":"Y69+1","v":2031},{"$f":"Z69+1","v":2032},{"$f":"AA69+1","v":2033},{"$f":"AB69+1","v":2034}]
[null,null,"EL0",13,0.92129687352457668,0.90282227792946945,0.94449667140624605,0.96712027632811204,0.98425700115982184,1.0067083973359727,1.0282573964847463,0.32885733202416501,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL1",13.5,1.8042063773189632,1.7680269609452115,1.8496393148372323,1.8939438744758863,1.9275032939379848,1.9714706114496139,2.0136707347826284,2.7584979663592137,2.8055919014163537,2.1730424773980115,1.5121261098878482,0.82652362702309412,0.13148540617252596,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL2",14,0.15354947892076276,0.15047037965491161,0.15741611190104099,0.16118671272135202,0.16404283352663696,0.16778473288932882,0.17137623274745772,0.17393550976807765,0.50330483513582314,1.1846688961883365,1.8831961791307648,2.5830101043725255,3.2968343018468187,2.8782983781157112,2.1858099384006078,1.4789079709274464,0.75007577953512206,3.5246188797072998E-3,2.8634059962610175E-3,2.8961653123508947E-3,2.9286000255993338E-3,2.9601184259644051E-3,2.9923925199234805E-3,3.0241819308253286E-3,3.0555963958402961E-3]
[null,null,"EL3",14.5,0.27830843054388255,0.27272756312452723,0.28531670282063681,0.29215091680745053,0.29732763576702953,0.30410982836190847,0.31061942185476715,0.31525811145464072,0.31986001786671037,0.32457876611334696,0.32821448793846586,0.32958826070157654,0.33140423844186995,0.91032425413163531,1.6383300586568359,2.3885089710731493,3.1530002546365963,3.9260217275310572,3.8013779124870992,3.684746524712355,3.5760220242390335,3.4631698756292306,3.3537542066040156,3.3685922857602844,3.4035844016221186]
[null,null,"EL4",15,0.22072737594859651,0.21630117075393543,0.22628566085774648,0.23170589953694354,0.23581157319454069,0.24119055352841021,0.24635333457447051,0.25003229529161164,0.25368208313566692,0.25742453864162002,0.26030804215809367,0.2613975860736642,0.26283784428148316,0.26485811714799079,0.26734109401921341,0.27036653393925142,0.27285941880227826,0.27470992695272828,0.42094810917625131,0.5648529123817525,0.71266951449636018,0.85332542184819349,0.98447107652798072,0.88039128318331983,0.74099448799264245]
[null,null,"EL5",15.5,7.677473946038138E-2,7.5235189827455806E-2,7.8708055950520495E-2,8.0593356360676008E-2,8.2021416763318478E-2,8.3892366444664412E-2,8.5688116373728862E-2,8.6967754884038823E-2,8.8237246308058043E-2,8.9538969962302609E-2,9.0541927707163003E-2,9.0920899503883185E-2,9.1421858880515849E-2,9.2124562486257666E-2,9.2988206615378557E-2,9.4040533544087437E-2,9.4907623931227217E-2,9.5551278940079379E-2,9.6027032446809352E-2,9.6647627327419508E-2,9.7536821335477114E-2,9.8169441270531566E-2,9.8664038082998187E-2,0.22049254218200878,0.3638943997942341]
[null,null,"EL6",16,0.26871158811133489,0.26332316439609532,0.27547819582682181,0.28207674726236609,0.28707495867161476,0.29362328255632547,0.29990840730805107,0.30438714209413592,0.30883036207820319,0.31338639486805914,0.31689674697507053,0.31822314826359116,0.31997650608180556,0.32243596870190189,0.32545872315382501,0.32914186740430607,0.33217668375929527,0.33442947629027786,0.3360946135638328,0.33826669564596828,0.34137887467416989,0.34359304444686051,0.34532413329049372,0.34786113390438966,0.35089669111815391]
[null,null,"EL7",16.5,1.9193684865095345E-2,1.8808797456863952E-2,1.9677013987630124E-2,2.0148339090169002E-2,2.0505354190829619E-2,2.0973091611166103E-2,2.1422029093432216E-2,2.1741938721009706E-2,2.2059311577014511E-2,2.2384742490575652E-2,2.2635481926790751E-2,2.2730224875970796E-2,2.2855464720128962E-2,2.3031140621564417E-2,2.3247051653844639E-2,2.3510133386021859E-2,2.3726905982806804E-2,2.3887819735019845E-2,2.4006758111702338E-2,2.4161906831854877E-2,2.4384205333869279E-2,2.4542360317632891E-2,2.4666009520749547E-2,2.4847223850313543E-2,2.5064049365582423E-2]
[null,null,"EL8",17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",null,{"$f":"SUM(E70:E78)","v":3.7427685486935931},3.6677155040884704,3.8370177275878752,3.9289261225829559,3.9985440672117765,4.0897528641773899,4.1772956732192812,4.2396780505968934,4.3015657575178299,4.3650247856622526,4.4139189757241972,4.4323938508143055,4.4568156204251475,4.4910724212050619,4.5331750724997049,4.5844760102742637,4.6267466666473265,4.6581248483288693,4.6813178317819562,4.7115718322117015,4.7549200401045093,4.7857602619384139,4.8098718565461613,4.8452086508111423,4.8874896262885716]
[]
[null,null,{"$f":"'Product Classes'!H11&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H11,MODEL_PCS,0),0)","v":"PC2 - Split system air conditioners (Blower Coil)"},null,"Shipments in Millions"]
[]
[null,null,"Efficiency Level","SEER",2010,{"$f":"E83+1","v":2011},{"$f":"F83+1","v":2012},{"$f":"G83+1","v":2013},{"$f":"H83+1","v":2014},{"$f":"I83+1","v":2015},{"$f":"J83+1","v":2016},{"$f":"K83+1","v":2017},{"$f":"L83+1","v":2018},{"$f":"M83+1","v":2019},{"$f":"N83+1","v":2020},{"$f":"O83+1","v":2021},{"$f":"P83+1","v":2022},{"$f":"Q83+1","v":2023},{"$f":"R83+1","v":2024},{"$f":"S83+1","v":2025},{"$f":"T83+1","v":2026},{"$f":"U83+1","v":2027},{"$f":"V83+1","v":2028},{"$f":"W83+1","v":2029},{"$f":"X83+1","v":2030},{"$f":"Y83+1","v":2031},{"$f":"Z83+1","v":2032},{"$f":"AA83+1","v":2033},{"$f":"AB83+1","v":2034}]
[null,null,"EL0",13,7.6774739460381353E-2,7.5235189827455778E-2,7.8708055950520453E-2,8.0593356360675994E-2,8.2021416763318464E-2,8.3892366444664399E-2,8.5688116373728848E-2,9.2339121448157292E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL1",13.5,0.15035053144324687,0.1473355800787676,0.15413660956976924,0.15782865620632386,0.16062527449483205,0.16428921762080112,0.16780589456521902,0.24804569605965993,0.19109912153412759,0.11299849797449715,3.198541907311727E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL2",14,1.2795789910063561E-2,1.2539198304575965E-2,1.3118009325086744E-2,1.3432226060112667E-2,1.3670236127219744E-2,1.3982061074110734E-2,1.428135272895481E-2,1.4494625814336656E-2,8.4642273192404291E-2,0.16681078317552456,0.25095810503168359,0.23316691689039692,0.15045162945769247,6.6494226543606025E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL3",14.5,2.3192369211990204E-2,2.2727296927043936E-2,2.3776391901719717E-2,2.4345909733954205E-2,2.4777302980585787E-2,2.5342485696825699E-2,2.5884951821230587E-2,2.6271509288485186E-2,2.6655001490231409E-2,2.704823051116876E-2,2.7351207330130741E-2,7.8426582476743376E-2,0.16285869944272083,0.2492243261753917,0.29940899428313933,0.214949571326158,0.12778336382248068,3.8400834434477199E-2,0,0,0,0,0,0,0]
[null,null,"EL4",15,1.8393947995716371E-2,1.8025097562827951E-2,1.8857138404812197E-2,1.9308824961411959E-2,1.9650964432878386E-2,2.009921279403418E-2,2.0529444547872536E-2,2.0836024608108943E-2,2.1140173595700775E-2,2.1452044888168327E-2,2.1692336848034732E-2,2.1783132174602513E-2,2.1903153692126157E-2,2.2071509764549992E-2,4.1547763333807823E-2,0.12986571835945193,0.22021125728346475,0.31195385503612805,0.29949099910868504,0.2091292794171325,0.11739173995278868,2.3362642410132774E-2,0,0,0]
[null,null,"EL5",15.5,6.3978949550317805E-3,6.2695991522879824E-3,6.559004662543372E-3,6.7161130300563334E-3,6.835118063609872E-3,6.9910305370553668E-3,7.1406763644774052E-3,7.247312907168328E-3,7.3531038593741826E-3,7.461580830667244E-3,7.5451606427946894E-3,7.5767416259486988E-3,7.618488240739533E-3,7.6770468746260832E-3,7.7490172185669818E-3,7.8367111292184082E-3,7.9089686614987591E-3,7.9626065788773927E-3,6.0610372586280062E-2,0.15329932306787067,0.24837134005879588,0.34477276235507381,0.29767549283725758,0.20282991860383737,0.10617925832384693]
[null,null,"EL6",16,2.2392632342611234E-2,2.1943597033007942E-2,2.2956516318901804E-2,2.3506395605197166E-2,2.3922913222634557E-2,2.446860687969378E-2,2.4992367275670918E-2,2.5365595175089146E-2,2.5735863507809639E-2,2.6115532907335356E-2,2.6408062249781414E-2,2.6518595690820448E-2,2.6664708842588362E-2,2.6869664061191293E-2,2.7121560264984437E-2,2.7428488952264428E-2,2.768139031524566E-2,2.7869123026070874E-2,2.8007884465163953E-2,2.8188891304389136E-2,2.8448239556456575E-2,2.8632753703960515E-2,0.10109166107743443,0.19886686696770811,0.29902287307862191]
[null,null,"EL7",16.5,1.5994737387579451E-3,1.5673997880719956E-3,1.639751165635843E-3,1.6790282575140834E-3,1.708779515902468E-3,1.7477576342638417E-3,1.7851690911193513E-3,1.811828226792082E-3,1.8382759648435457E-3,1.865395207666811E-3,1.8862901606986724E-3,1.8941854064871747E-3,1.9046220601848832E-3,1.9192617186565208E-3,1.9372543046417454E-3,1.9591777823046021E-3,1.9772421653746898E-3,1.9906516447193482E-3,2.0005631760831397E-3,2.0134922360277958E-3,2.0320171111754695E-3,2.0451966931400367E-3,2.0555007933747015E-3,2.0706019874821933E-3,2.0886707804250973E-3]
[null,null,"EL8",17,4.1586317207706572E-2,4.0752394489871883E-2,4.2633530306531914E-2,4.3654734695366161E-2,4.4428267413464173E-2,4.5441698490859876E-2,4.6414396369103127E-2,4.7107533896594125E-2,4.7795175085932187E-2,4.850027539933708E-2,4.9043544178165477E-2,4.9248820568666536E-2,4.9520173564806959E-2,4.9900804685069543E-2,5.0368611920685376E-2,5.0938622339919644E-2,5.1408296299741932E-2,5.1756942762703047E-2,5.2014642578161623E-2,5.2350798136722679E-2,5.2832444890562213E-2,5.3175114021640948E-2,5.3443020627742227E-2,5.3835651674537015E-2,5.4305440291052519E-2]
[null,null,"EL9",18,2.9110422045394598E-2,2.8526676142910316E-2,2.9843471214572335E-2,3.0558314286756313E-2,3.1099787189424917E-2,3.1809188943601914E-2,3.2490077458372187E-2,3.2975273727615891E-2,3.3456622560152527E-2,3.3950192779535961E-2,3.4330480924715828E-2,3.4474174398066576E-2,3.4664121495364873E-2,3.4930563279548674E-2,3.5258028344479768E-2,3.565703563794375E-2,3.5985807409819354E-2,3.6229859933892127E-2,3.6410249804713135E-2,3.6645558695705877E-2,3.6982711423393544E-2,3.7222579815148663E-2,3.7410114439419558E-2,3.7684956172175911E-2,3.8013808203736767E-2]
[null,null,"EL10",19,1.2475895162311972E-2,1.2225718346961565E-2,1.2790059091959575E-2,1.3096420408609848E-2,1.3328480224039249E-2,1.3632509547257964E-2,1.3924318910730938E-2,1.4132260168978238E-2,1.4338552525779655E-2,1.4550082619801128E-2,1.4713063253449643E-2,1.4774646170599962E-2,1.4856052069442089E-2,1.4970241405520862E-2,1.5110583576205613E-2,1.5281586701975894E-2,1.542248888992258E-2,1.5527082828810915E-2,1.5604392773448487E-2,1.5705239441016802E-2,1.5849733467168663E-2,1.5952534206492286E-2,1.603290618832267E-2,1.6150695502361107E-2,1.6291632087315756E-2]
[null,null,"EL11",20,8.3172634415413157E-3,8.1504788979743781E-3,8.5267060613063821E-3,8.7309469390732322E-3,8.8856534826928339E-3,9.0883396981719777E-3,9.282879273820625E-3,9.4215067793188261E-3,9.5590350171864385E-3,9.7000550798674173E-3,9.808708835633095E-3,9.8497641137333097E-3,9.9040347129613938E-3,9.9801609370139092E-3,1.0073722384137075E-2,1.0187724467983928E-2,1.0281659259948386E-2,1.035138855254061E-2,1.0402928515632326E-2,1.0470159627344535E-2,1.0566488978112441E-2,1.063502280432819E-2,1.0688604125548446E-2,1.0767130334907405E-2,1.0861088058210506E-2]
[null,null,"EL12",21,8.3172634415413157E-3,8.1504788979743781E-3,8.5267060613063821E-3,8.7309469390732322E-3,8.8856534826928339E-3,9.0883396981719777E-3,9.282879273820625E-3,9.4215067793188261E-3,9.5590350171864385E-3,9.7000550798674173E-3,9.808708835633095E-3,9.8497641137333097E-3,9.9040347129613938E-3,9.9801609370139092E-3,1.0073722384137075E-2,1.0187724467983928E-2,1.0281659259948386E-2,1.035138855254061E-2,1.0402928515632326E-2,1.0470159627344535E-2,1.0566488978112441E-2,1.063502280432819E-2,1.0688604125548446E-2,1.0767130334907405E-2,1.0861088058210506E-2]
[null,null,"EL13",22,4.1586317207706579E-3,4.075239448987189E-3,4.263353030653191E-3,4.3654734695366161E-3,4.442826741346417E-3,4.5441698490859888E-3,4.6414396369103125E-3,4.7107533896594131E-3,4.7795175085932192E-3,4.8500275399337087E-3,4.9043544178165475E-3,4.9248820568666548E-3,4.9520173564806969E-3,4.9900804685069546E-3,5.0368611920685374E-3,5.093862233991964E-3,5.140829629974193E-3,5.175694276270305E-3,5.2014642578161628E-3,5.2350798136722677E-3,5.2832444890562203E-3,5.317511402164095E-3,5.3443020627742229E-3,5.3835651674537027E-3,5.4305440291052528E-3]
[null,null,"EL14",23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL15",24.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",null,{"$f":"SUM(E84:E99)","v":0.41586317207706575},0.4075239448987189,0.42633530306531925,0.43654734695366176,0.44428267413464179,0.45441698490859878,0.46414396369103117,0.47107533896594128,0.47795175085932179,0.48500275399337095,0.49043544178165482,0.49248820568666546,0.49520173564806969,0.4990080468506955,0.50368611920685369,0.50938622339919648,0.5140829629974194,0.5175694276270304,0.5201464257816163,0.52350798136722676,0.52832444890562202,0.53175114021640935,0.53443020627742222,0.53835651674537033,0.5430544029105252]
[]
[null,null,{"$f":"'Product Classes'!H13&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H13,MODEL_PCS,0),0)","v":"PC3 - Single package air conditioners"},null,"Shipments in Millions"]
[]
[null,null,"Efficiency Level","SEER",2010,{"$f":"E104+1","v":2011},{"$f":"F104+1","v":2012},{"$f":"G104+1","v":2013},{"$f":"H104+1","v":2014},{"$f":"I104+1","v":2015},{"$f":"J104+1","v":2016},{"$f":"K104+1","v":2017},{"$f":"L104+1","v":2018},{"$f":"M104+1","v":2019},{"$f":"N104+1","v":2020},{"$f":"O104+1","v":2021},{"$f":"P104+1","v":2022},{"$f":"Q104+1","v":2023},{"$f":"R104+1","v":2024},{"$f":"S104+1","v":2025},{"$f":"T104+1","v":2026},{"$f":"U104+1","v":2027},{"$f":"V104+1","v":2028},{"$f":"W104+1","v":2029},{"$f":"X104+1","v":2030},{"$f":"Y104+1","v":2031},{"$f":"Z104+1","v":2032},{"$f":"AA104+1","v":2033},{"$f":"AB104+1","v":2034}]
[null,null,"EL0",13,0.26344553170951196,0.25438316424762664,0.26401139273558688,0.26879874937125903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL1",13.5,8.4033662427276529E-2,8.1142955102911196E-2,8.4214160362228674E-2,8.5741227869620115E-2,0.3144910723079607,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL2",14,6.0084068635502724E-2,5.8017212898581499E-2,6.0213124658993498E-2,6.1304977926778373E-2,0.10511874906579582,0.42641748790377909,0.43389892507263644,0.37362516740600216,0.3111925424599723,0.2468383516907901,0.19146407169367902,0.13788809603838798,8.3523515188585279E-2,2.8571629954338484E-2,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EL3",14.5,8.4033662427276546E-3,8.1142955102911207E-3,8.421416036222866E-3,8.5741227869620112E-3,8.6517488943042599E-3,8.7921131526552225E-3,8.9463695891265071E-3,7.4352202878773727E-2,0.14199254083833091,0.21172493467636125,0.27276844215063267,0.3278566552790414,0.38344661007610237,0.44108283806298132,0.42812812398115557,0.3358079656752585,0.24048925999717086,0.14267623487895159,4.3003390899041885E-2,0,0,0,0,0,0]
[null,null,"EL4",15,4.2016831213638273E-3,4.0571477551455603E-3,4.210708018111433E-3,4.2870613934810056E-3,4.3258744471521299E-3,4.3960565763276113E-3,4.4731847945632536E-3,4.5250239422704626E-3,4.5776271040232647E-3,4.631952387546984E-3,4.6892173115587032E-3,4.7044924375497918E-3,4.716869952168563E-3,4.7439845254274721E-3,4.9883320798486022E-2,0.14684098389309072,0.24587822080093405,0.34638786962808477,0.44807227653904891,0.44247217249050286,0.35519583508165908,0.26502484655096603,0.17289833340172378,7.9390897546553749E-2,0]
[null,null,"EL5",15.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.1472524992361157E-2,0.14302039038173409,0.2361743708541808,0.33070451165410425,0.4277375335594516,0.48488511374952026]
[null,null,"EL6",16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6543120391023228E-2]
[null,null,"EL7",16.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"TOTAL",null,{"$f":"SUM(E105:E112)","v":0.42016831213638273},0.40571477551455598,0.42107080181114331,0.42870613934810053,0.43258744471521293,0.43960565763276194,0.44731847945632619,0.45250239422704636,0.45776271040232647,0.46319523875469837,0.46892173115587038,0.47044924375497915,0.4716869952168562,0.47439845254274726,0.47801144477964158,0.48264894956834925,0.48636748079810488,0.48906410450703636,0.49107566743809078,0.49394469748286401,0.49821622546339317,0.50119921740514684,0.50360284505582809,0.50712843110600536,0.5114282341405435]
[]
[null,null,"Shipment Weighted SEER","SEER",{"$f":"E59","v":13.851763811978159},{"$f":"F59","v":13.852610662915049},13.853225262533593,13.85361794915446,13.853942023023867,{"$f":"(SUMPRODUCT($D70:$D78,J70:J78)+SUMPRODUCT($D84:$D99,J84:J99)+SUMPRODUCT($D105:$D112,J105:J112))/SUM(J70:J78,J84:J99,J105:J112)","v":13.918107171972174},13.918073190439822,14.001110595097932,14.078089858489639,14.155507687348928,14.232374341072626,14.309214098069981,14.386484739520538,14.464201189725411,14.543961262459824,14.626086721999625,14.708675284633284,14.791730951566917,14.821327242413522,14.849963207865184,14.878266432132909,14.90601978065072,14.933033000413449,14.96040648857865,14.989082406782691]
[]
[null,null,"Sources","2011 DOE Central ACs and Heat Pumps Final Rule GRIM, 'Shipment Assumptions (INPUT)' tab, Base Case Shipments for PC 1 and PC 2, TSL 3 for PC 3 (Ranges B8:J32, B50:Q74, and BZ134:CG158) (http://www.regulations.gov/#!documentDetail;D=EERE-2011-BT-STD-0011-0010)"]

{"sheet":"Shipments and Stock - SF","index":9,"n_rows":15,"n_cols":58,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Shipments and Stock - SF"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,{"$f":"MODEL_NAME","v":"CENTRAL AC"}]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)",{"$f":"IF(ISNUMBER(MATCH(E10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(F10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(G10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(H10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(I10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(J10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(K10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(L10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(M10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(N10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(O10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(P10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(Q10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(R10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(S10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(T10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(U10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(V10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(W10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(X10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(Y10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(Z10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AA10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AB10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AC10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AD10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AE10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AF10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AG10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AH10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":141874.00423581852},{"$f":"IF(ISNUMBER(MATCH(AI10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":150381.40884879912},{"$f":"IF(ISNUMBER(MATCH(AJ10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":155273.64526947532},{"$f":"IF(ISNUMBER(MATCH(AK10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":156179.55573019106},{"$f":"IF(ISNUMBER(MATCH(AL10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":155920.59487807468},{"$f":"IF(ISNUMBER(MATCH(AM10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":156033.87985230936},{"$f":"IF(ISNUMBER(MATCH(AN10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":156151.583732447},{"$f":"IF(ISNUMBER(MATCH(AO10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":155508.90352358652},{"$f":"IF(ISNUMBER(MATCH(AP10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":154790.98425345434},{"$f":"IF(ISNUMBER(MATCH(AQ10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":154017.2552667413},{"$f":"IF(ISNUMBER(MATCH(AR10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":155320.00562011992},{"$f":"IF(ISNUMBER(MATCH(AS10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":154382.56227312863},{"$f":"IF(ISNUMBER(MATCH(AT10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":153762.27183621703},{"$f":"IF(ISNUMBER(MATCH(AU10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":153315.03719175825},{"$f":"IF(ISNUMBER(MATCH(AV10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":152802.54295774901},{"$f":"IF(ISNUMBER(MATCH(AW10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":152688.83485641371},{"$f":"IF(ISNUMBER(MATCH(AX10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":152386.71725062258},{"$f":"IF(ISNUMBER(MATCH(AY10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":151740.89701827589},{"$f":"IF(ISNUMBER(MATCH(AZ10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":31434.848541155672},{"$f":"IF(ISNUMBER(MATCH(BA10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":30861.814126314748},{"$f":"IF(ISNUMBER(MATCH(BB10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":30737.884110288393},{"$f":"IF(ISNUMBER(MATCH(BC10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":30737.884110288393},{"$f":"IF(ISNUMBER(MATCH(BD10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":30737.884110288393},{"$f":"IF(ISNUMBER(MATCH(BE10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":30737.884110288393},{"$f":"IF(ISNUMBER(MATCH(BF10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":30737.884110288393}]
[null,null,"Replacement Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(E$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(F$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(G$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(H$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(I$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(J$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(K$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(L$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(M$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(N$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(O$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(P$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Q$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(R$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(S$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(T$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(U$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(V$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(W$10,[1]!SHIPMENTS_SF_YEARS,0))","v":12911.756097612761},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(X$10,[1]!SHIPMENTS_SF_YEARS,0))","v":16010.536538387973},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Y$10,[1]!SHIPMENTS_SF_YEARS,0))","v":15042.568517326963},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Z$10,[1]!SHIPMENTS_SF_YEARS,0))","v":16216.644226099599},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":15982.768157097573},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":15841.587959491564},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":16076.11198869281},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":16094.884053014659},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":16422.000655609216},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":17225.208362249865},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AG$10,[1]!SHIPMENTS_SF_YEARS,0))","v":17823.031467198252},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AH$10,[1]!SHIPMENTS_SF_YEARS,0))","v":17214.005224312863},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AI$10,[1]!SHIPMENTS_SF_YEARS,0))","v":18240.928232773822},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AJ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":31182.362946317622},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AK$10,[1]!SHIPMENTS_SF_YEARS,0))","v":32063.787816804172},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AL$10,[1]!SHIPMENTS_SF_YEARS,0))","v":31831.662745913407},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AM$10,[1]!SHIPMENTS_SF_YEARS,0))","v":32578.268004053363},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AN$10,[1]!SHIPMENTS_SF_YEARS,0))","v":33023.266408011237},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AO$10,[1]!SHIPMENTS_SF_YEARS,0))","v":33776.10782899816},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AP$10,[1]!SHIPMENTS_SF_YEARS,0))","v":34123.114996802498},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AQ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":37093.430743169825},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AR$10,[1]!SHIPMENTS_SF_YEARS,0))","v":36742.722113824217},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AS$10,[1]!SHIPMENTS_SF_YEARS,0))","v":39340.524168041884},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AT$10,[1]!SHIPMENTS_SF_YEARS,0))","v":40598.261497057982},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AU$10,[1]!SHIPMENTS_SF_YEARS,0))","v":41556.716906359448},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AV$10,[1]!SHIPMENTS_SF_YEARS,0))","v":43621.590437932784},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AW$10,[1]!SHIPMENTS_SF_YEARS,0))","v":43010.267849182797},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AX$10,[1]!SHIPMENTS_SF_YEARS,0))","v":41156.742515681806},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AY$10,[1]!SHIPMENTS_SF_YEARS,0))","v":38663.350477338739},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AZ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":38242.236325319827},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":40566.934508535865},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":44688.667712433999},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":42781.886203397975},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":43956.768333419845},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":43640.756448892906},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":44424.05881952597}]
[null,null,"Net New Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(E$10,[1]!SHIPMENTS_SF_YEARS,0))","v":3098.7804407752119},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(F$10,[1]!SHIPMENTS_SF_YEARS,0))","v":2130.8124197142024},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(G$10,[1]!SHIPMENTS_SF_YEARS,0))","v":3304.8881284868389},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(H$10,[1]!SHIPMENTS_SF_YEARS,0))","v":3071.0120594848122},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(I$10,[1]!SHIPMENTS_SF_YEARS,0))","v":2929.8318618788035},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(J$10,[1]!SHIPMENTS_SF_YEARS,0))","v":3164.3558910800493},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(K$10,[1]!SHIPMENTS_SF_YEARS,0))","v":3183.1279554018984},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(L$10,[1]!SHIPMENTS_SF_YEARS,0))","v":3510.2445579964551},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(M$10,[1]!SHIPMENTS_SF_YEARS,0))","v":4313.4522646371042},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(N$10,[1]!SHIPMENTS_SF_YEARS,0))","v":4911.2753695854917},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(O$10,[1]!SHIPMENTS_SF_YEARS,0))","v":4302.2491267001024},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(P$10,[1]!SHIPMENTS_SF_YEARS,0))","v":5329.1721351610613},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Q$10,[1]!SHIPMENTS_SF_YEARS,0))","v":18270.606848704861},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(R$10,[1]!SHIPMENTS_SF_YEARS,0))","v":19152.031719191407},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(S$10,[1]!SHIPMENTS_SF_YEARS,0))","v":18919.906648300646},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(T$10,[1]!SHIPMENTS_SF_YEARS,0))","v":19666.511906440603},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(U$10,[1]!SHIPMENTS_SF_YEARS,0))","v":20111.510310398473},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(V$10,[1]!SHIPMENTS_SF_YEARS,0))","v":20864.351731385395},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(W$10,[1]!SHIPMENTS_SF_YEARS,0))","v":21211.358899189741},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(X$10,[1]!SHIPMENTS_SF_YEARS,0))","v":21082.894204781856},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Y$10,[1]!SHIPMENTS_SF_YEARS,0))","v":21700.153596497257},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Z$10,[1]!SHIPMENTS_SF_YEARS,0))","v":23123.879941942287},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":24615.493339960405},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":25715.128946867888},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":27545.478449239978},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":26915.383796168142},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":24734.741860072594},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":21438.142115088878},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AG$10,[1]!SHIPMENTS_SF_YEARS,0))","v":20419.204858121579},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AH$10,[1]!SHIPMENTS_SF_YEARS,0))","v":23352.929284223006},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AI$10,[1]!SHIPMENTS_SF_YEARS,0))","v":26447.739479660173},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AJ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":11599.523257080349},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AK$10,[1]!SHIPMENTS_SF_YEARS,0))","v":11892.980516615673},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AL$10,[1]!SHIPMENTS_SF_YEARS,0))","v":11809.093702979502},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AM$10,[1]!SHIPMENTS_SF_YEARS,0))","v":11845.790815472603},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AN$10,[1]!SHIPMENTS_SF_YEARS,0))","v":11883.919371880358},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AO$10,[1]!SHIPMENTS_SF_YEARS,0))","v":11675.73193942639},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AP$10,[1]!SHIPMENTS_SF_YEARS,0))","v":11443.17184577859},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AQ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":11192.532960469485},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AR$10,[1]!SHIPMENTS_SF_YEARS,0))","v":11003.249421801185},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AS$10,[1]!SHIPMENTS_SF_YEARS,0))","v":10715.560248420923},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AT$10,[1]!SHIPMENTS_SF_YEARS,0))","v":10525.201179125223},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AU$10,[1]!SHIPMENTS_SF_YEARS,0))","v":10387.950682245302},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AV$10,[1]!SHIPMENTS_SF_YEARS,0))","v":10230.67286591907},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AW$10,[1]!SHIPMENTS_SF_YEARS,0))","v":10195.777328194468},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AX$10,[1]!SHIPMENTS_SF_YEARS,0))","v":10103.061363488319},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AY$10,[1]!SHIPMENTS_SF_YEARS,0))","v":9904.867531943717},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AZ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":9646.9462620449485},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":9471.08945144061},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":9433.0569410152966},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":9527.387510425644},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":9622.6613855296746},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":9718.8879993851297},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":9816.0768793789903}]
[null,null,"Total Model Shipments","(units)",{"$f":"SUM(E12:E13)","v":16010.536538387973},{"$f":"SUM(F12:F13)","v":15042.568517326963},16216.644226099599,15982.768157097573,15841.587959491564,16076.11198869281,16094.884053014659,16422.000655609216,17225.208362249865,17823.031467198252,17214.005224312863,18240.928232773822,31182.362946317622,32063.787816804168,31831.662745913407,32578.268004053363,33023.26640801123,33776.107828998152,34123.114996802498,37093.430743169825,36742.722113824217,39340.524168041884,40598.261497057974,41556.716906359448,43621.590437932784,43010.267849182797,41156.742515681806,38663.350477338739,38242.236325319827,40566.934508535865,44688.667712433991,42781.886203397968,43956.768333419845,43640.756448892906,44424.058819525962,44907.185779891595,45451.83976842455,45566.286842581088,48285.963703639311,47745.971535625402,50056.084416462807,51123.462676183204,51944.667588604752,53852.263303851854,53206.045177377266,51259.803879170126,48568.218009282456,47889.182587364776,50038.023959976475,54121.724653449295,52309.273713823619,53579.429718949519,53359.644448278035,54240.13569890496]
[null,null,"Model Installed Stock","(units)",{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!STOCK_SF_YEARS,0))","v":248422.14629541771},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!STOCK_SF_YEARS,0))","v":250552.95871513191},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!STOCK_SF_YEARS,0))","v":253857.84684361875},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!STOCK_SF_YEARS,0))","v":256928.85890310357},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!STOCK_SF_YEARS,0))","v":259858.69076498237},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!STOCK_SF_YEARS,0))","v":263023.04665606242},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!STOCK_SF_YEARS,0))","v":266206.17461146432},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!STOCK_SF_YEARS,0))","v":269716.41916946077},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!STOCK_SF_YEARS,0))","v":274029.87143409788},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!STOCK_SF_YEARS,0))","v":278941.14680368337},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!STOCK_SF_YEARS,0))","v":283243.39593038347},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!STOCK_SF_YEARS,0))","v":288572.56806554453},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!STOCK_SF_YEARS,0))","v":306843.17491424939},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!STOCK_SF_YEARS,0))","v":325995.2066334408},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!STOCK_SF_YEARS,0))","v":344915.11328174145},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!STOCK_SF_YEARS,0))","v":364581.62518818205},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!STOCK_SF_YEARS,0))","v":384693.13549858052},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!STOCK_SF_YEARS,0))","v":405557.48722996592},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!STOCK_SF_YEARS,0))","v":426768.84612915566},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!STOCK_SF_YEARS,0))","v":447851.74033393752},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!STOCK_SF_YEARS,0))","v":469551.89393043477},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!STOCK_SF_YEARS,0))","v":492675.77387237706},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!STOCK_SF_YEARS,0))","v":517291.26721233747},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!STOCK_SF_YEARS,0))","v":543006.39615920535},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!STOCK_SF_YEARS,0))","v":570551.87460844533},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!STOCK_SF_YEARS,0))","v":597467.25840461347},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!STOCK_SF_YEARS,0))","v":622202.00026468607},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!STOCK_SF_YEARS,0))","v":643640.14237977494},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!STOCK_SF_YEARS,0))","v":664059.34723789652},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!STOCK_SF_YEARS,0))","v":687412.27652211953},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!STOCK_SF_YEARS,0))","v":713860.0160017797},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!STOCK_SF_YEARS,0))","v":725459.53925886005},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!STOCK_SF_YEARS,0))","v":737352.51977547572},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!STOCK_SF_YEARS,0))","v":749161.61347845523},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!STOCK_SF_YEARS,0))","v":761007.40429392783},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!STOCK_SF_YEARS,0))","v":772891.32366580819},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!STOCK_SF_YEARS,0))","v":784567.05560523458},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!STOCK_SF_YEARS,0))","v":796010.22745101317},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!STOCK_SF_YEARS,0))","v":807202.76041148265},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!STOCK_SF_YEARS,0))","v":818206.00983328384},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!STOCK_SF_YEARS,0))","v":828921.57008170476},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!STOCK_SF_YEARS,0))","v":839446.77126082999},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!STOCK_SF_YEARS,0))","v":849834.7219430753},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!STOCK_SF_YEARS,0))","v":860065.39480899437},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!STOCK_SF_YEARS,0))","v":870261.17213718884},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!STOCK_SF_YEARS,0))","v":880364.23350067716},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!STOCK_SF_YEARS,0))","v":890269.10103262088},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!STOCK_SF_YEARS,0))","v":899916.04729466583},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!STOCK_SF_YEARS,0))","v":909387.13674610644},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!STOCK_SF_YEARS,0))","v":918820.19368712173},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!STOCK_SF_YEARS,0))","v":928347.58119754738},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!STOCK_SF_YEARS,0))","v":937970.24258307705},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!STOCK_SF_YEARS,0))","v":947689.13058246218},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!STOCK_SF_YEARS,0))","v":957505.20746184117}]

{"sheet":"Shipments and Stock - MF","index":10,"n_rows":15,"n_cols":58,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Shipments and Stock - MF"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,{"$f":"MODEL_NAME","v":"CENTRAL AC"}]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)",{"$f":"IF(ISNUMBER(MATCH(E10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(F10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(G10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(H10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(I10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(J10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(K10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(L10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(M10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(N10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(O10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(P10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(Q10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(R10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(S10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(T10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(U10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(V10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(W10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(X10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(Y10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(Z10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AA10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AB10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AC10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AD10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AE10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AF10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AG10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AH10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":29620.395515025113},{"$f":"IF(ISNUMBER(MATCH(AI10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":31568.811497207542},{"$f":"IF(ISNUMBER(MATCH(AJ10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":32116.212390000637},{"$f":"IF(ISNUMBER(MATCH(AK10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":32496.840515382333},{"$f":"IF(ISNUMBER(MATCH(AL10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":33024.799626667045},{"$f":"IF(ISNUMBER(MATCH(AM10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":33651.680131791647},{"$f":"IF(ISNUMBER(MATCH(AN10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":34166.644883395144},{"$f":"IF(ISNUMBER(MATCH(AO10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":34455.654597184199},{"$f":"IF(ISNUMBER(MATCH(AP10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":34772.733386273838},{"$f":"IF(ISNUMBER(MATCH(AQ10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":35139.268107209769},{"$f":"IF(ISNUMBER(MATCH(AR10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":35911.190268596525},{"$f":"IF(ISNUMBER(MATCH(AS10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":35724.812088396066},{"$f":"IF(ISNUMBER(MATCH(AT10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":35840.79371055049},{"$f":"IF(ISNUMBER(MATCH(AU10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":35888.970971326409},{"$f":"IF(ISNUMBER(MATCH(AV10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":35859.74465924922},{"$f":"IF(ISNUMBER(MATCH(AW10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":35746.282084450009},{"$f":"IF(ISNUMBER(MATCH(AX10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":35590.532252037716},{"$f":"IF(ISNUMBER(MATCH(AY10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":35542.211200592057},{"$f":"IF(ISNUMBER(MATCH(AZ10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":10161.25555551935},{"$f":"IF(ISNUMBER(MATCH(BA10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":10127.38133557483},{"$f":"IF(ISNUMBER(MATCH(BB10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":10017.195097187434},{"$f":"IF(ISNUMBER(MATCH(BC10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":10017.195097187434},{"$f":"IF(ISNUMBER(MATCH(BD10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":10017.195097187434},{"$f":"IF(ISNUMBER(MATCH(BE10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":10017.195097187434},{"$f":"IF(ISNUMBER(MATCH(BF10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":10017.195097187434}]
[null,null,"Replacement Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(E$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(F$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(G$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(H$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(I$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(J$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(K$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(L$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(M$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(N$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(O$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(P$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Q$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(R$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(S$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(T$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(U$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(V$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(W$10,[1]!SHIPMENTS_MF_YEARS,0))","v":339.23485329600226},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(X$10,[1]!SHIPMENTS_MF_YEARS,0))","v":474.60907849985324},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Y$10,[1]!SHIPMENTS_MF_YEARS,0))","v":435.58805649494207},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Z$10,[1]!SHIPMENTS_MF_YEARS,0))","v":452.88530454688134},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":512.68201131406295},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":606.01626562139336},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":576.23563225747512},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":603.74920588769214},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":668.34078829488408},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":733.16781074142432},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AG$10,[1]!SHIPMENTS_MF_YEARS,0))","v":672.23947281738583},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AH$10,[1]!SHIPMENTS_MF_YEARS,0))","v":495.1505890294431},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AI$10,[1]!SHIPMENTS_MF_YEARS,0))","v":499.01383096537393},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AJ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":916.00021916494734},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AK$10,[1]!SHIPMENTS_MF_YEARS,0))","v":974.66238100805094},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AL$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1015.7015793857281},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AM$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1038.8212694776375},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AN$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1064.4379755049449},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AO$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1127.9198856646035},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AP$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1093.2919577947905},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AQ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1192.2728989614016},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AR$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1173.8170214776856},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AS$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1185.3386959673599},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AT$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1267.3368305616177},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AU$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1412.5255516430034},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AV$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1394.6755935398696},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AW$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1478.8617836344599},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AX$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1555.5600525232758},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AY$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1542.2689166477992},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AZ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1331.0195778022571},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1236.0647026806257},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1347.2944794456016},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1253.7851497728516},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1331.4787178850438},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1398.91587182695},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":1453.3795871750917}]
[null,null,"Net New Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(E$10,[1]!SHIPMENTS_MF_YEARS,0))","v":135.37422520385098},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(F$10,[1]!SHIPMENTS_MF_YEARS,0))","v":96.353203198939809},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(G$10,[1]!SHIPMENTS_MF_YEARS,0))","v":113.65045125087909},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(H$10,[1]!SHIPMENTS_MF_YEARS,0))","v":173.44715801806069},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(I$10,[1]!SHIPMENTS_MF_YEARS,0))","v":266.7814123253911},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(J$10,[1]!SHIPMENTS_MF_YEARS,0))","v":237.00077896147286},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(K$10,[1]!SHIPMENTS_MF_YEARS,0))","v":264.51435259168989},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(L$10,[1]!SHIPMENTS_MF_YEARS,0))","v":329.10593499888182},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(M$10,[1]!SHIPMENTS_MF_YEARS,0))","v":393.93295744542201},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(N$10,[1]!SHIPMENTS_MF_YEARS,0))","v":333.00461952138352},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(O$10,[1]!SHIPMENTS_MF_YEARS,0))","v":155.91573573344084},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(P$10,[1]!SHIPMENTS_MF_YEARS,0))","v":159.77897766937167},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Q$10,[1]!SHIPMENTS_MF_YEARS,0))","v":576.76536586894508},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(R$10,[1]!SHIPMENTS_MF_YEARS,0))","v":635.42752771204869},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(S$10,[1]!SHIPMENTS_MF_YEARS,0))","v":676.46672608972585},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(T$10,[1]!SHIPMENTS_MF_YEARS,0))","v":699.58641618163529},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(U$10,[1]!SHIPMENTS_MF_YEARS,0))","v":725.20312220894266},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(V$10,[1]!SHIPMENTS_MF_YEARS,0))","v":788.68503236860124},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(W$10,[1]!SHIPMENTS_MF_YEARS,0))","v":754.05710449878825},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(X$10,[1]!SHIPMENTS_MF_YEARS,0))","v":717.66382046154831},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Y$10,[1]!SHIPMENTS_MF_YEARS,0))","v":738.22896498274349},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Z$10,[1]!SHIPMENTS_MF_YEARS,0))","v":732.45339142047851},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":754.65481924755477},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":806.50928602161002},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":818.43996128239451},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":875.11257774676778},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":887.21926422839169},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":809.10110590637487},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AG$10,[1]!SHIPMENTS_MF_YEARS,0))","v":658.78010498487129},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AH$10,[1]!SHIPMENTS_MF_YEARS,0))","v":740.91411365118256},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AI$10,[1]!SHIPMENTS_MF_YEARS,0))","v":848.28064848022768},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AJ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":337.78493060790424},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AK$10,[1]!SHIPMENTS_MF_YEARS,0))","v":356.81633687699286},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AL$10,[1]!SHIPMENTS_MF_YEARS,0))","v":383.21429244122191},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AM$10,[1]!SHIPMENTS_MF_YEARS,0))","v":414.55831769745419},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AN$10,[1]!SHIPMENTS_MF_YEARS,0))","v":440.30655527763156},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AO$10,[1]!SHIPMENTS_MF_YEARS,0))","v":454.75704096708432},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AP$10,[1]!SHIPMENTS_MF_YEARS,0))","v":470.610980421563},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AQ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":488.93771646836103},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AR$10,[1]!SHIPMENTS_MF_YEARS,0))","v":499.76888640413745},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AS$10,[1]!SHIPMENTS_MF_YEARS,0))","v":490.94044628937627},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AT$10,[1]!SHIPMENTS_MF_YEARS,0))","v":496.43431260195581},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AU$10,[1]!SHIPMENTS_MF_YEARS,0))","v":498.71639337555462},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AV$10,[1]!SHIPMENTS_MF_YEARS,0))","v":497.33198911926593},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AW$10,[1]!SHIPMENTS_MF_YEARS,0))","v":491.95744610245674},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AX$10,[1]!SHIPMENTS_MF_YEARS,0))","v":484.57982246188112},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AY$10,[1]!SHIPMENTS_MF_YEARS,0))","v":482.29093055129124},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AZ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":481.32263157723355},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":479.71806326407022},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":474.49871512992831},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":479.2437022812303},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":484.0361393040439},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":488.87650069708616},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":493.76526570405258}]
[null,null,"Total Model Shipments","(units)",{"$f":"SUM(E12:E13)","v":474.60907849985324},{"$f":"SUM(F12:F13)","v":435.58805649494207},452.88530454688134,512.68201131406295,606.01626562139336,576.23563225747512,603.74920588769214,668.34078829488408,733.16781074142432,672.23947281738583,495.1505890294431,499.01383096537393,916.00021916494734,974.66238100805094,1015.7015793857281,1038.8212694776375,1064.4379755049449,1127.9198856646035,1093.2919577947905,1192.2728989614016,1173.8170214776856,1185.3386959673599,1267.3368305616177,1412.5255516430034,1394.6755935398696,1478.8617836344599,1555.5600525232758,1542.2689166477992,1331.0195778022571,1236.0647026806257,1347.2944794456016,1253.7851497728516,1331.4787178850438,1398.91587182695,1453.3795871750917,1504.7445307825765,1582.6769266316878,1563.9029382163535,1681.2106154297626,1673.585907881823,1676.2791422567361,1763.7711431635735,1911.241945018558,1892.0075826591356,1970.8192297369167,2040.1398749851569,2024.5598471990904,1812.3422093794907,1715.7827659446959,1821.7931945755299,1733.0288520540819,1815.5148571890877,1887.7923725240362,1947.1448528791443]
[null,null,"Model Installed Stock","(units)",{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!STOCK_MF_YEARS,0))","v":6580.8364378278902},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!STOCK_MF_YEARS,0))","v":6677.18964102683},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!STOCK_MF_YEARS,0))","v":6790.8400922777091},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!STOCK_MF_YEARS,0))","v":6964.2872502957698},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!STOCK_MF_YEARS,0))","v":7231.0686626211609},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!STOCK_MF_YEARS,0))","v":7468.0694415826338},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!STOCK_MF_YEARS,0))","v":7732.5837941743239},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!STOCK_MF_YEARS,0))","v":8061.6897291732057},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!STOCK_MF_YEARS,0))","v":8455.622686618628},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!STOCK_MF_YEARS,0))","v":8788.6273061400116},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!STOCK_MF_YEARS,0))","v":8944.5430418734522},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!STOCK_MF_YEARS,0))","v":9104.3220195428239},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!STOCK_MF_YEARS,0))","v":9681.087385411769},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!STOCK_MF_YEARS,0))","v":10316.514913123818},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!STOCK_MF_YEARS,0))","v":10992.981639213544},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!STOCK_MF_YEARS,0))","v":11692.568055395179},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!STOCK_MF_YEARS,0))","v":12417.771177604121},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!STOCK_MF_YEARS,0))","v":13206.456209972723},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!STOCK_MF_YEARS,0))","v":13960.513314471511},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!STOCK_MF_YEARS,0))","v":14678.177134933059},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!STOCK_MF_YEARS,0))","v":15416.406099915803},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!STOCK_MF_YEARS,0))","v":16148.859491336281},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!STOCK_MF_YEARS,0))","v":16903.514310583836},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!STOCK_MF_YEARS,0))","v":17710.023596605446},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!STOCK_MF_YEARS,0))","v":18528.463557887841},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!STOCK_MF_YEARS,0))","v":19403.576135634608},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!STOCK_MF_YEARS,0))","v":20290.795399863},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!STOCK_MF_YEARS,0))","v":21099.896505769375},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!STOCK_MF_YEARS,0))","v":21758.676610754246},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!STOCK_MF_YEARS,0))","v":22499.590724405429},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!STOCK_MF_YEARS,0))","v":23347.871372885656},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!STOCK_MF_YEARS,0))","v":23685.656303493561},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!STOCK_MF_YEARS,0))","v":24042.472640370554},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!STOCK_MF_YEARS,0))","v":24425.686932811775},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!STOCK_MF_YEARS,0))","v":24840.24525050923},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!STOCK_MF_YEARS,0))","v":25280.551805786861},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!STOCK_MF_YEARS,0))","v":25735.308846753946},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!STOCK_MF_YEARS,0))","v":26205.919827175509},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!STOCK_MF_YEARS,0))","v":26694.85754364387},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!STOCK_MF_YEARS,0))","v":27194.626430048007},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!STOCK_MF_YEARS,0))","v":27685.566876337383},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!STOCK_MF_YEARS,0))","v":28182.001188939339},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!STOCK_MF_YEARS,0))","v":28680.717582314894},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!STOCK_MF_YEARS,0))","v":29178.04957143416},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!STOCK_MF_YEARS,0))","v":29670.007017536616},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!STOCK_MF_YEARS,0))","v":30154.586839998497},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!STOCK_MF_YEARS,0))","v":30636.877770549789},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!STOCK_MF_YEARS,0))","v":31118.200402127022},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!STOCK_MF_YEARS,0))","v":31597.918465391092},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!STOCK_MF_YEARS,0))","v":32072.417180521021},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!STOCK_MF_YEARS,0))","v":32551.660882802251},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!STOCK_MF_YEARS,0))","v":33035.697022106295},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!STOCK_MF_YEARS,0))","v":33524.573522803381},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!STOCK_MF_YEARS,0))","v":34018.338788507433}]

{"sheet":"Shipments and Stock - MH","index":11,"n_rows":15,"n_cols":58,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Shipments and Stock - MH"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,{"$f":"MODEL_NAME","v":"CENTRAL AC"}]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)",{"$f":"IF(ISNUMBER(MATCH(E10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(F10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(G10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(H10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(I10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(J10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(K10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(L10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(M10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(N10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(O10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(P10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(Q10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(R10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(S10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(T10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(U10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(V10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(W10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(X10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(Y10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(Z10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AA10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AB10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AC10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AD10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AE10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AF10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AG10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":"pre-dates plan"},{"$f":"IF(ISNUMBER(MATCH(AH10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21736.325001600449},{"$f":"IF(ISNUMBER(MATCH(AI10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21669.802409227872},{"$f":"IF(ISNUMBER(MATCH(AJ10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21521.626078978676},{"$f":"IF(ISNUMBER(MATCH(AK10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21335.409656432901},{"$f":"IF(ISNUMBER(MATCH(AL10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21096.969394964584},{"$f":"IF(ISNUMBER(MATCH(AM10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":20876.291998983521},{"$f":"IF(ISNUMBER(MATCH(AN10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":20709.171476333533},{"$f":"IF(ISNUMBER(MATCH(AO10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":20612.284657348118},{"$f":"IF(ISNUMBER(MATCH(AP10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":20594.932720929017},{"$f":"IF(ISNUMBER(MATCH(AQ10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":20653.340581373002},{"$f":"IF(ISNUMBER(MATCH(AR10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":20957.095457632786},{"$f":"IF(ISNUMBER(MATCH(AS10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21110.480858280083},{"$f":"IF(ISNUMBER(MATCH(AT10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21264.42211541703},{"$f":"IF(ISNUMBER(MATCH(AU10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21386.978436969915},{"$f":"IF(ISNUMBER(MATCH(AV10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21453.954655854199},{"$f":"IF(ISNUMBER(MATCH(AW10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21451.625712758789},{"$f":"IF(ISNUMBER(MATCH(AX10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21378.654265977555},{"$f":"IF(ISNUMBER(MATCH(AY10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":21247.182048657167},{"$f":"IF(ISNUMBER(MATCH(AZ10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":3738.162951850712},{"$f":"IF(ISNUMBER(MATCH(BA10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":3558.8454687297699},{"$f":"IF(ISNUMBER(MATCH(BB10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":3396.6884493346029},{"$f":"IF(ISNUMBER(MATCH(BC10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":3396.6884493346029},{"$f":"IF(ISNUMBER(MATCH(BD10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":3396.6884493346029},{"$f":"IF(ISNUMBER(MATCH(BE10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":3396.6884493346029},{"$f":"IF(ISNUMBER(MATCH(BF10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":3396.6884493346029}]
[null,null,"Replacement Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(E$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(F$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(G$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(H$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(I$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(J$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(K$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(L$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(M$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(N$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(O$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(P$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Q$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(R$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(S$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(T$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(U$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(V$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(W$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1086.8633066229049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(X$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1900.0372263505669},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Y$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1743.6720485739206},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Z$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1995.3562387985839},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1978.707284618049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1843.5657736571338},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1713.2239611987061},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1679.4760811030292},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1765.4956777024599},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1834.3413530976468},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AG$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1977.4323647033234},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AH$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1972.9326473572328},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AI$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2120.5983715981047},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AJ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":3721.515054411866},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AK$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4073.8757746933625},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AL$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4129.4316887976274},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AM$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4032.690605051499},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AN$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4156.4415024525188},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AO$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4330.5760817968221},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AP$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4116.28806719567},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AQ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4515.0149896602998},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AR$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4183.1767054973825},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AS$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4499.9692039796173},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AT$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4467.9286851307952},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AU$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4349.5723684696022},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AV$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4260.9095876046813},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AW$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4231.6775276675917},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AX$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4564.2691256060607},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AY$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4720.2591155975751},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AZ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4931.3380737231564},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4984.5271613756668},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5168.2754071366717},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4808.8875575059647},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5112.8223361742057},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5106.3713981316359},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":4952.2427298371222}]
[null,null,"Net New Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(E$10,[1]!SHIPMENTS_MH_YEARS,0))","v":813.17391972766211},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(F$10,[1]!SHIPMENTS_MH_YEARS,0))","v":656.8087419510158},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(G$10,[1]!SHIPMENTS_MH_YEARS,0))","v":908.49293217567902},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(H$10,[1]!SHIPMENTS_MH_YEARS,0))","v":891.84397799514409},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(I$10,[1]!SHIPMENTS_MH_YEARS,0))","v":756.7024670342289},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(J$10,[1]!SHIPMENTS_MH_YEARS,0))","v":626.36065457580116},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(K$10,[1]!SHIPMENTS_MH_YEARS,0))","v":592.61277448012413},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(L$10,[1]!SHIPMENTS_MH_YEARS,0))","v":678.63237107955501},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(M$10,[1]!SHIPMENTS_MH_YEARS,0))","v":747.47804647474186},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(N$10,[1]!SHIPMENTS_MH_YEARS,0))","v":890.56905808041847},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(O$10,[1]!SHIPMENTS_MH_YEARS,0))","v":886.06934073432785},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(P$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1033.7350649752},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Q$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2634.6517477889611},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(R$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2987.0124680704575},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(S$10,[1]!SHIPMENTS_MH_YEARS,0))","v":3042.5683821747225},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(T$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2945.8272984285941},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(U$10,[1]!SHIPMENTS_MH_YEARS,0))","v":3069.5781958296138},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(V$10,[1]!SHIPMENTS_MH_YEARS,0))","v":3243.7127751739172},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(W$10,[1]!SHIPMENTS_MH_YEARS,0))","v":3029.4247605727651},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(X$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2614.9777633097328},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Y$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2439.5046569234619},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Z$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2504.6129651810334},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2489.2214005127462},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2506.0065948124684},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2547.6856264059752},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2552.2014465645625},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2798.7734479036008},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2885.9177624999284},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AG$10,[1]!SHIPMENTS_MH_YEARS,0))","v":2953.905709019833},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AH$10,[1]!SHIPMENTS_MH_YEARS,0))","v":3011.594514018434},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AI$10,[1]!SHIPMENTS_MH_YEARS,0))","v":3047.677035538567},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AJ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1087.3725030940986},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AK$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1038.9465614808432},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AL$10,[1]!SHIPMENTS_MH_YEARS,0))","v":976.93970933400851},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AM$10,[1]!SHIPMENTS_MH_YEARS,0))","v":919.55212478562316},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AN$10,[1]!SHIPMENTS_MH_YEARS,0))","v":876.09210895252181},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AO$10,[1]!SHIPMENTS_MH_YEARS,0))","v":850.89650388644077},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AP$10,[1]!SHIPMENTS_MH_YEARS,0))","v":846.38409918862453},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AQ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":861.57317650492769},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AR$10,[1]!SHIPMENTS_MH_YEARS,0))","v":891.06178814814484},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AS$10,[1]!SHIPMENTS_MH_YEARS,0))","v":928.85058147551899},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AT$10,[1]!SHIPMENTS_MH_YEARS,0))","v":966.77631838373782},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AU$10,[1]!SHIPMENTS_MH_YEARS,0))","v":996.96990582156286},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AV$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1013.4705015926593},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AW$10,[1]!SHIPMENTS_MH_YEARS,0))","v":1012.8967315406626},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AX$10,[1]!SHIPMENTS_MH_YEARS,0))","v":994.9191214840248},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AY$10,[1]!SHIPMENTS_MH_YEARS,0))","v":962.52896943794622},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AZ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":920.9524936239759},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":876.77494295062206},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":836.82512982205662},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":845.19338112026162},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":853.64531493146205},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":862.18176808078715},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":870.80358576159051}]
[null,null,"Total Model Shipments","(units)",{"$f":"SUM(E12:E13)","v":1900.0372263505669},{"$f":"SUM(F12:F13)","v":1743.6720485739206},1995.3562387985839,1978.707284618049,1843.5657736571338,1713.2239611987061,1679.4760811030292,1765.4956777024599,1834.3413530976468,1977.4323647033234,1972.9326473572328,2120.5983715981047,3721.515054411866,4073.8757746933625,4129.4316887976274,4032.690605051499,4156.4415024525188,4330.5760817968221,4116.28806719567,4515.0149896602998,4183.1767054973825,4499.9692039796173,4467.9286851307952,4349.5723684696022,4260.9095876046813,4231.6775276675917,4564.2691256060607,4720.2591155975751,4931.3380737231564,4984.5271613756668,5168.2754071366717,4808.8875575059647,5112.8223361742057,5106.3713981316359,4952.2427298371222,5032.5336114050406,5181.4725856832629,4962.6721663842945,5376.5881661652274,5074.2384936455273,5428.8197854551363,5434.705003514533,5346.5422742911651,5274.3800891973406,5244.5742592082543,5559.1882470900855,5682.7880850355214,5852.2905673471323,5861.3021043262888,6005.1005369587283,5654.0809386262263,5966.4676511056678,5968.5531662124231,5823.0463155987127]
[null,null,"Model Installed Stock","(units)",{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!STOCK_MH_YEARS,0))","v":21463.576745562776},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!STOCK_MH_YEARS,0))","v":22120.385487513791},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!STOCK_MH_YEARS,0))","v":23028.87841968947},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!STOCK_MH_YEARS,0))","v":23920.722397684614},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!STOCK_MH_YEARS,0))","v":24677.424864718843},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!STOCK_MH_YEARS,0))","v":25303.785519294644},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!STOCK_MH_YEARS,0))","v":25896.398293774768},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!STOCK_MH_YEARS,0))","v":26575.030664854323},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!STOCK_MH_YEARS,0))","v":27322.508711329065},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!STOCK_MH_YEARS,0))","v":28213.077769409483},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!STOCK_MH_YEARS,0))","v":29099.147110143811},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!STOCK_MH_YEARS,0))","v":30132.882175119012},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!STOCK_MH_YEARS,0))","v":32767.533922907973},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!STOCK_MH_YEARS,0))","v":35754.54639097843},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!STOCK_MH_YEARS,0))","v":38797.114773153153},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!STOCK_MH_YEARS,0))","v":41742.942071581747},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!STOCK_MH_YEARS,0))","v":44812.520267411361},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!STOCK_MH_YEARS,0))","v":48056.233042585278},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!STOCK_MH_YEARS,0))","v":51085.657803158043},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!STOCK_MH_YEARS,0))","v":53700.635566467776},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!STOCK_MH_YEARS,0))","v":56140.140223391238},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!STOCK_MH_YEARS,0))","v":58644.753188572271},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!STOCK_MH_YEARS,0))","v":61133.974589085017},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!STOCK_MH_YEARS,0))","v":63639.981183897486},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!STOCK_MH_YEARS,0))","v":66187.666810303461},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!STOCK_MH_YEARS,0))","v":68739.868256868023},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!STOCK_MH_YEARS,0))","v":71538.641704771624},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!STOCK_MH_YEARS,0))","v":74424.559467271552},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!STOCK_MH_YEARS,0))","v":77378.465176291385},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!STOCK_MH_YEARS,0))","v":80390.059690309819},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!STOCK_MH_YEARS,0))","v":83437.736725848386},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!STOCK_MH_YEARS,0))","v":84525.109228942485},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!STOCK_MH_YEARS,0))","v":85564.055790423328},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!STOCK_MH_YEARS,0))","v":86540.995499757337},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!STOCK_MH_YEARS,0))","v":87460.54762454296},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!STOCK_MH_YEARS,0))","v":88336.639733495482},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!STOCK_MH_YEARS,0))","v":89187.536237381923},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!STOCK_MH_YEARS,0))","v":90033.920336570547},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!STOCK_MH_YEARS,0))","v":90895.493513075475},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!STOCK_MH_YEARS,0))","v":91786.55530122362},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!STOCK_MH_YEARS,0))","v":92715.405882699139},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!STOCK_MH_YEARS,0))","v":93682.182201082876},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!STOCK_MH_YEARS,0))","v":94679.152106904439},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!STOCK_MH_YEARS,0))","v":95692.622608497099},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!STOCK_MH_YEARS,0))","v":96705.519340037761},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!STOCK_MH_YEARS,0))","v":97700.438461521786},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!STOCK_MH_YEARS,0))","v":98662.967430959732},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!STOCK_MH_YEARS,0))","v":99583.919924583708},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!STOCK_MH_YEARS,0))","v":100460.69486753433},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!STOCK_MH_YEARS,0))","v":101297.51999735639},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!STOCK_MH_YEARS,0))","v":102142.71337847665},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!STOCK_MH_YEARS,0))","v":102996.35869340811},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!STOCK_MH_YEARS,0))","v":103858.5404614889},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!STOCK_MH_YEARS,0))","v":104729.34404725049}]

{"sheet":"6P UEC Development","index":12,"n_rows":15,"n_cols":28,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"6P UEC Development"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Sales per Stock Average Unit (KWh/Unit)"]
[null,null,null,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,"Single Family (UEC)",204.0737,236.5444,237.44329999999999,229.27250000000001,231.71379999999999,231.70760000000001,227.48490000000001,223.56370000000001,219.9023,216.36320000000001,213.04769999999999,209.91120000000001,206.9847,204.20259999999999,201.57759999999999,199.08349999999999,196.7183,194.4752,192.33500000000001,190.30869999999999,188.36580000000001,186.5033,184.73220000000001,183.03620000000001,181.39189999999999]
[null,null,"Multi-Family (UEC)",98.734700000000004,109.22239999999999,106.4297,103.4207,103.69199999999999,102.84310000000001,100.2889,97.979699999999994,95.847399999999993,93.853399999999993,92.036600000000007,90.389600000000002,88.8733,87.467200000000005,86.165999999999997,84.946600000000004,83.805400000000006,82.715599999999995,81.715500000000006,80.789299999999997,79.915400000000005,79.089500000000001,78.311999999999998,77.586299999999994,76.893900000000002]
[null,null,"Manufactured Homes (UEC)",1256.3820000000001,1405.5309999999999,1355.211,1309.3409999999999,1321.2339999999999,1320.21,1295.0319999999999,1271.317,1248.556,1227.9169999999999,1208.5340000000001,1190.04,1172.652,1156.1400000000001,1140.57,1125.675,1111.655,1098.3699999999999,1085.739,1073.6199999999999,1062.2909999999999,1051.3900000000001,1041.098,1031.1780000000001,1021.776]
[]
[null,null,"Source:","Extracted from Northwest Power Council's Demand Forecast"]

{"sheet":"Constants","index":13,"n_rows":13,"n_cols":4,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Constants"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Constant","Value"]
[null,null,"Hours/Day",24]
[null,null,"Days/Week",7]
[null,null,"Days/Year",365.25]
[null,null,"kW/MW",1000]

{"sheet":"UEC Development","index":14,"n_rows":41,"n_cols":12,"rows_kept":41,"cut":false,"hidden":false,"merged":[[9,3,9,5],[9,7,9,9],[21,3,21,5],[21,7,21,9],[33,3,33,5],[33,7,33,9]]}
[]
[null,null,"UEC Development"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Single Family "]
[null,null,null,"Cooling Energy Use (kWh/year)",null,null,null,"Cooling Zone Allocation",null,null,null,"Weighted Average UEC"]
[null,null,"SEER","Cooling Zone 1","Cooling Zone 2","Cooling Zone 3",null,"Cooling Zone 1","Cooling Zone 2","Cooling Zone 3",null,"kWh/year"]
[null,null,10,{"$f":"'Data by Building Type'!D30","v":498.82},{"$f":"'Data by Building Type'!E30","v":1110.4100000000001},{"$f":"'Data by Building Type'!F30","v":2016.65},null,{"$f":"'Data by Building Type'!$D$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$D$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$D$24","v":0.10447509201644432},null,{"$f":"SUMPRODUCT(D12:F12,H12:J12)","v":812.02471417230265}]
[null,null,11,{"$f":"'Data by Building Type'!D31","v":464.25},{"$f":"'Data by Building Type'!E31","v":1041.1300000000001},{"$f":"'Data by Building Type'!F31","v":1900.55},null,{"$f":"'Data by Building Type'!$D$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$D$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$D$24","v":0.10447509201644432},null,{"$f":"SUMPRODUCT(D13:F13,H13:J13)","v":760.16107468618918}]
[null,null,12,{"$f":"'Data by Building Type'!D32","v":429.69},{"$f":"'Data by Building Type'!E32","v":971.84},{"$f":"'Data by Building Type'!F32","v":1784.44},null,{"$f":"'Data by Building Type'!$D$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$D$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$D$24","v":0.10447509201644432},null,708.30028906600592]
[null,null,13,{"$f":"'Data by Building Type'!D33","v":395.13},{"$f":"'Data by Building Type'!E33","v":902.56},{"$f":"'Data by Building Type'!F33","v":1668.34},null,{"$f":"'Data by Building Type'!$D$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$D$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$D$24","v":0.10447509201644432},null,656.4430765128576]
[null,null,14,{"$f":"'Data by Building Type'!D34","v":355.4},{"$f":"'Data by Building Type'!E34","v":811.68},{"$f":"'Data by Building Type'!F34","v":1508.26},null,{"$f":"'Data by Building Type'!$D$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$D$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$D$24","v":0.10447509201644432},null,591.20716226215154]
[null,null,15,{"$f":"'Data by Building Type'!D35","v":315.67},{"$f":"'Data by Building Type'!E35","v":720.81},{"$f":"'Data by Building Type'!F35","v":1348.18},null,{"$f":"'Data by Building Type'!$D$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$D$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$D$24","v":0.10447509201644432},null,525.97377632756002]
[]
[]
[]
[null,null,"Multi-Family "]
[null,null,null,"Cooling Energy Use (kWh/year)",null,null,null,"Cooling Zone Allocation",null,null,null,"Weighted Average UEC"]
[null,null,"SEER","Cooling Zone 1","Cooling Zone 2","Cooling Zone 3",null,"Cooling Zone 1","Cooling Zone 2","Cooling Zone 3",null,"kWh/year"]
[null,null,10,{"$f":"'Data by Building Type'!D30","v":498.82},{"$f":"'Data by Building Type'!E30","v":1110.4100000000001},{"$f":"'Data by Building Type'!F30","v":2016.65},null,{"$f":"'Data by Building Type'!$E$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$E$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$E$24","v":0.10447509201644432},null,{"$f":"SUMPRODUCT(D24:F24,H24:J24)","v":812.02471417230265}]
[null,null,11,{"$f":"'Data by Building Type'!D31","v":464.25},{"$f":"'Data by Building Type'!E31","v":1041.1300000000001},{"$f":"'Data by Building Type'!F31","v":1900.55},null,{"$f":"'Data by Building Type'!$E$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$E$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$E$24","v":0.10447509201644432},null,{"$f":"SUMPRODUCT(D25:F25,H25:J25)","v":760.16107468618918}]
[null,null,12,{"$f":"'Data by Building Type'!D32","v":429.69},{"$f":"'Data by Building Type'!E32","v":971.84},{"$f":"'Data by Building Type'!F32","v":1784.44},null,{"$f":"'Data by Building Type'!$E$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$E$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$E$24","v":0.10447509201644432},null,708.30028906600592]
[null,null,13,{"$f":"'Data by Building Type'!D33","v":395.13},{"$f":"'Data by Building Type'!E33","v":902.56},{"$f":"'Data by Building Type'!F33","v":1668.34},null,{"$f":"'Data by Building Type'!$E$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$E$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$E$24","v":0.10447509201644432},null,656.4430765128576]
[null,null,14,{"$f":"'Data by Building Type'!D34","v":355.4},{"$f":"'Data by Building Type'!E34","v":811.68},{"$f":"'Data by Building Type'!F34","v":1508.26},null,{"$f":"'Data by Building Type'!$E$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$E$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$E$24","v":0.10447509201644432},null,591.20716226215154]
[null,null,15,{"$f":"'Data by Building Type'!D35","v":315.67},{"$f":"'Data by Building Type'!E35","v":720.81},{"$f":"'Data by Building Type'!F35","v":1348.18},null,{"$f":"'Data by Building Type'!$E$22","v":0.64269329651675122},{"$f":"'Data by Building Type'!$E$23","v":0.25283161146680444},{"$f":"'Data by Building Type'!$E$24","v":0.10447509201644432},null,525.97377632756002]
[]
[]
[]
[null,null,"Manufactured Home"]
[null,null,null,"Cooling Energy Use (kWh/year)",null,null,null,"Cooling Zone Allocation",null,null,null,"Weighted Average UEC"]
[null,null,"SEER","Cooling Zone 1","Cooling Zone 2","Cooling Zone 3",null,"Cooling Zone 1","Cooling Zone 2","Cooling Zone 3",null,"kWh/year"]
[null,null,10,{"$f":"'Data by Building Type'!D48","v":618.36049583370198},{"$f":"'Data by Building Type'!E48","v":829.52336956110855},{"$f":"'Data by Building Type'!F48","v":1520.4412294002625},null,{"$f":"'Data by Building Type'!$F$22","v":0.63395694662171542},{"$f":"'Data by Building Type'!$F$23","v":0.24859820753501716},{"$f":"'Data by Building Type'!$F$24","v":0.11744484584326753},null,{"$f":"SUMPRODUCT(D36:F36,H36:J36)","v":776.79994043218483}]
[null,null,11,{"$f":"'Data by Building Type'!D49","v":575.50591433943328},{"$f":"'Data by Building Type'!E49","v":777.7682709550138},{"$f":"'Data by Building Type'!F49","v":1432.9083274423765},null,{"$f":"'Data by Building Type'!$F$22","v":0.63395694662171542},{"$f":"'Data by Building Type'!$F$23","v":0.24859820753501716},{"$f":"'Data by Building Type'!$F$24","v":0.11744484584326753},null,{"$f":"SUMPRODUCT(D37:F37,H37:J37)","v":726.48546787839575}]
[null,null,12,{"$f":"'Data by Building Type'!D50","v":532.66372931074011},{"$f":"'Data by Building Type'!E50","v":726.00570192475539},{"$f":"'Data by Building Type'!F50","v":1345.3678860441844},null,{"$f":"'Data by Building Type'!$F$22","v":0.63395694662171542},{"$f":"'Data by Building Type'!$F$23","v":0.24859820753501716},{"$f":"'Data by Building Type'!$F$24","v":0.11744484584326753},null,676.17611154761084]
[null,null,13,{"$f":"'Data by Building Type'!D51","v":489.82154428204694},{"$f":"'Data by Building Type'!E51","v":674.25060331866064},{"$f":"'Data by Building Type'!F51","v":1257.8349840862984},null,{"$f":"'Data by Building Type'!$F$22","v":0.63395694662171542},{"$f":"'Data by Building Type'!$F$23","v":0.24859820753501716},{"$f":"'Data by Building Type'!$F$24","v":0.11744484584326753},null,625.86949781928683]
[null,null,14,{"$f":"'Data by Building Type'!D52","v":440.57038655085535},{"$f":"'Data by Building Type'!E52","v":606.35938851897993},{"$f":"'Data by Building Type'!F52","v":1137.1436236606451},null,{"$f":"'Data by Building Type'!$F$22","v":0.63395694662171542},{"$f":"'Data by Building Type'!$F$23","v":0.24859820753501716},{"$f":"'Data by Building Type'!$F$24","v":0.11744484584326753},null,563.59417172005578]
[null,null,15,{"$f":"'Data by Building Type'!D53","v":391.31922881966381},{"$f":"'Data by Building Type'!E53","v":538.47564414346277},{"$f":"'Data by Building Type'!F53","v":1016.4522632349916},null,{"$f":"'Data by Building Type'!$F$22","v":0.63395694662171542},{"$f":"'Data by Building Type'!$F$23","v":0.24859820753501716},{"$f":"'Data by Building Type'!$F$24","v":0.11744484584326753},null,501.32070275488104]

{"sheet":"Annual SEER","index":15,"n_rows":22,"n_cols":57,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Weighted Average Annual SEER"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Single Family"]
[null,null,null,1981,{"$f":"D10+1","v":1982},{"$f":"E10+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,{"$f":"AI10+1","v":2013},{"$f":"AJ10+1","v":2014},{"$f":"AK10+1","v":2015},{"$f":"AL10+1","v":2016},{"$f":"AM10+1","v":2017},{"$f":"AN10+1","v":2018},{"$f":"AO10+1","v":2019},{"$f":"AP10+1","v":2020},{"$f":"AQ10+1","v":2021},{"$f":"AR10+1","v":2022},{"$f":"AS10+1","v":2023},{"$f":"AT10+1","v":2024},{"$f":"AU10+1","v":2025},{"$f":"AV10+1","v":2026},{"$f":"AW10+1","v":2027},{"$f":"AX10+1","v":2028},{"$f":"AY10+1","v":2029},{"$f":"AZ10+1","v":2030},{"$f":"BA10+1","v":2031},{"$f":"BB10+1","v":2032},{"$f":"BC10+1","v":2033},{"$f":"BD10+1","v":2034}]
[null,null,"PRE-Case SEER",{"$f":"E11","v":10.3},10.3,10.3,10.3,10.3,10.3,10.3,10.3,{"$f":"M11","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$17","v":13.4},{"$f":"'Data by Building Type'!$D$17","v":13.4},{"$f":"'Data by Building Type'!$D$17","v":13.4},{"$f":"'Data by Building Type'!$D$17","v":13.4},{"$f":"'National Shipments'!E$59","v":13.851763811978159},{"$f":"'National Shipments'!F$59","v":13.852610662915049},{"$f":"'National Shipments'!G$59","v":13.853225262533593},{"$f":"'National Shipments'!H$59","v":13.85361794915446},{"$f":"'National Shipments'!I$59","v":13.853942023023867},{"$f":"'National Shipments'!J$59","v":13.854288845636173},{"$f":"'National Shipments'!K$59","v":13.854606273952189},{"$f":"'National Shipments'!L$59","v":13.93981995864265},{"$f":"'National Shipments'!M$59","v":14.018954325738644},{"$f":"'National Shipments'!N$59","v":14.098511352274},{"$f":"'National Shipments'!O$59","v":14.1784734308485},{"$f":"'National Shipments'!P$59","v":14.258829036431003},{"$f":"'National Shipments'!Q$59","v":14.339631656637051},{"$f":"'National Shipments'!R$59","v":14.420888219349534},{"$f":"'National Shipments'!S$59","v":14.502598566605482},{"$f":"'National Shipments'!T$59","v":14.584766459507067},{"$f":"'National Shipments'!U$59","v":14.667378054979094},{"$f":"'National Shipments'!V$59","v":14.750437703181706},{"$f":"'National Shipments'!W$59","v":14.779904158555684},{"$f":"'National Shipments'!X$59","v":14.808993674004293},{"$f":"'National Shipments'!Y$59","v":14.838185539006849},{"$f":"'National Shipments'!Z$59","v":14.866811618935099},{"$f":"'National Shipments'!AA$59","v":14.894680612881768},{"$f":"'National Shipments'!AB$59","v":14.922907764873898},{"$f":"'National Shipments'!AC$59","v":14.951549038044691}]
[null,null,"POST-Case SEER",10.3,10.3,10.3,10.3,10.3,10.3,10.3,10.3,{"$f":"M12","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$15","v":10.3},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$16","v":10.9},{"$f":"'Data by Building Type'!$D$17","v":13.4},{"$f":"'Data by Building Type'!$D$17","v":13.4},{"$f":"'Data by Building Type'!$D$17","v":13.4},{"$f":"'Data by Building Type'!$D$17","v":13.4},{"$f":"'National Shipments'!E$115","v":13.851763811978159},{"$f":"'National Shipments'!F$115","v":13.852610662915049},{"$f":"'National Shipments'!G$115","v":13.853225262533593},{"$f":"'National Shipments'!H$115","v":13.85361794915446},{"$f":"'National Shipments'!I$115","v":13.853942023023867},{"$f":"'National Shipments'!J$115","v":13.918107171972174},{"$f":"'National Shipments'!K$115","v":13.918073190439822},{"$f":"'National Shipments'!L$115","v":14.001110595097932},{"$f":"'National Shipments'!M$115","v":14.078089858489639},{"$f":"'National Shipments'!N$115","v":14.155507687348928},{"$f":"'National Shipments'!O$115","v":14.232374341072626},{"$f":"'National Shipments'!P$115","v":14.309214098069981},{"$f":"'National Shipments'!Q$115","v":14.386484739520538},{"$f":"'National Shipments'!R$115","v":14.464201189725411},{"$f":"'National Shipments'!S$115","v":14.543961262459824},{"$f":"'National Shipments'!T$115","v":14.626086721999625},{"$f":"'National Shipments'!U$115","v":14.708675284633284},{"$f":"'National Shipments'!V$115","v":14.791730951566917},{"$f":"'National Shipments'!W$115","v":14.821327242413522},{"$f":"'National Shipments'!X$115","v":14.849963207865184},{"$f":"'National Shipments'!Y$115","v":14.878266432132909},{"$f":"'National Shipments'!Z$115","v":14.90601978065072},{"$f":"'National Shipments'!AA$115","v":14.933033000413449},{"$f":"'National Shipments'!AB$115","v":14.96040648857865},{"$f":"'National Shipments'!AC$115","v":14.989082406782691}]
[]
[null,null,"Multi-Family"]
[null,null,null,1981,{"$f":"D15+1","v":1982},{"$f":"E15+1","v":1983},1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,{"$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},{"$f":"BD15+1","v":2034}]
[null,null,"PRE-Case SEER",{"$f":"E16","v":10.3},10.3,10.3,10.3,10.3,10.3,10.3,10.3,{"$f":"M16","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$17","v":13.4},{"$f":"'Data by Building Type'!$E$17","v":13.4},{"$f":"'Data by Building Type'!$E$17","v":13.4},{"$f":"'Data by Building Type'!$E$17","v":13.4},{"$f":"'National Shipments'!E$59","v":13.851763811978159},{"$f":"'National Shipments'!F$59","v":13.852610662915049},{"$f":"'National Shipments'!G$59","v":13.853225262533593},{"$f":"'National Shipments'!H$59","v":13.85361794915446},{"$f":"'National Shipments'!I$59","v":13.853942023023867},{"$f":"'National Shipments'!J$59","v":13.854288845636173},{"$f":"'National Shipments'!K$59","v":13.854606273952189},{"$f":"'National Shipments'!L$59","v":13.93981995864265},{"$f":"'National Shipments'!M$59","v":14.018954325738644},{"$f":"'National Shipments'!N$59","v":14.098511352274},{"$f":"'National Shipments'!O$59","v":14.1784734308485},{"$f":"'National Shipments'!P$59","v":14.258829036431003},{"$f":"'National Shipments'!Q$59","v":14.339631656637051},{"$f":"'National Shipments'!R$59","v":14.420888219349534},{"$f":"'National Shipments'!S$59","v":14.502598566605482},{"$f":"'National Shipments'!T$59","v":14.584766459507067},{"$f":"'National Shipments'!U$59","v":14.667378054979094},{"$f":"'National Shipments'!V$59","v":14.750437703181706},{"$f":"'National Shipments'!W$59","v":14.779904158555684},{"$f":"'National Shipments'!X$59","v":14.808993674004293},{"$f":"'National Shipments'!Y$59","v":14.838185539006849},{"$f":"'National Shipments'!Z$59","v":14.866811618935099},{"$f":"'National Shipments'!AA$59","v":14.894680612881768},{"$f":"'National Shipments'!AB$59","v":14.922907764873898},{"$f":"'National Shipments'!AC$59","v":14.951549038044691}]
[null,null,"POST-Case SEER",{"$f":"E17","v":10.3},10.3,10.3,10.3,10.3,10.3,10.3,10.3,{"$f":"M17","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$15","v":10.3},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$16","v":10.9},{"$f":"'Data by Building Type'!$E$17","v":13.4},{"$f":"'Data by Building Type'!$E$17","v":13.4},{"$f":"'Data by Building Type'!$E$17","v":13.4},{"$f":"'Data by Building Type'!$E$17","v":13.4},{"$f":"'National Shipments'!E$115","v":13.851763811978159},{"$f":"'National Shipments'!F$115","v":13.852610662915049},{"$f":"'National Shipments'!G$115","v":13.853225262533593},{"$f":"'National Shipments'!H$115","v":13.85361794915446},{"$f":"'National Shipments'!I$115","v":13.853942023023867},{"$f":"'National Shipments'!J$115","v":13.918107171972174},{"$f":"'National Shipments'!K$115","v":13.918073190439822},{"$f":"'National Shipments'!L$115","v":14.001110595097932},{"$f":"'National Shipments'!M$115","v":14.078089858489639},{"$f":"'National Shipments'!N$115","v":14.155507687348928},{"$f":"'National Shipments'!O$115","v":14.232374341072626},{"$f":"'National Shipments'!P$115","v":14.309214098069981},{"$f":"'National Shipments'!Q$115","v":14.386484739520538},{"$f":"'National Shipments'!R$115","v":14.464201189725411},{"$f":"'National Shipments'!S$115","v":14.543961262459824},{"$f":"'National Shipments'!T$115","v":14.626086721999625},{"$f":"'National Shipments'!U$115","v":14.708675284633284},{"$f":"'National Shipments'!V$115","v":14.791730951566917},{"$f":"'National Shipments'!W$115","v":14.821327242413522},{"$f":"'National Shipments'!X$115","v":14.849963207865184},{"$f":"'National Shipments'!Y$115","v":14.878266432132909},{"$f":"'National Shipments'!Z$115","v":14.90601978065072},{"$f":"'National Shipments'!AA$115","v":14.933033000413449},{"$f":"'National Shipments'!AB$115","v":14.96040648857865},{"$f":"'National Shipments'!AC$115","v":14.989082406782691}]
[]
[null,null,"Manufactured Homes"]
[null,null,null,1981,{"$f":"D20+1","v":1982},{"$f":"E20+1","v":1983},{"$f":"F20+1","v":1984},{"$f":"G20+1","v":1985},{"$f":"H20+1","v":1986},{"$f":"I20+1","v":1987},{"$f":"J20+1","v":1988},{"$f":"K20+1","v":1989},{"$f":"L20+1","v":1990},{"$f":"M20+1","v":1991},{"$f":"N20+1","v":1992},{"$f":"O20+1","v":1993},{"$f":"P20+1","v":1994},{"$f":"Q20+1","v":1995},{"$f":"R20+1","v":1996},{"$f":"S20+1","v":1997},{"$f":"T20+1","v":1998},{"$f":"U20+1","v":1999},{"$f":"V20+1","v":2000},{"$f":"W20+1","v":2001},{"$f":"X20+1","v":2002},{"$f":"Y20+1","v":2003},{"$f":"Z20+1","v":2004},{"$f":"AA20+1","v":2005},{"$f":"AB20+1","v":2006},{"$f":"AC20+1","v":2007},{"$f":"AD20+1","v":2008},{"$f":"AE20+1","v":2009},{"$f":"AF20+1","v":2010},{"$f":"AG20+1","v":2011},{"$f":"AH20+1","v":2012},{"$f":"AI20+1","v":2013},{"$f":"AJ20+1","v":2014},{"$f":"AK20+1","v":2015},{"$f":"AL20+1","v":2016},{"$f":"AM20+1","v":2017},{"$f":"AN20+1","v":2018},{"$f":"AO20+1","v":2019},{"$f":"AP20+1","v":2020},{"$f":"AQ20+1","v":2021},{"$f":"AR20+1","v":2022},{"$f":"AS20+1","v":2023},{"$f":"AT20+1","v":2024},{"$f":"AU20+1","v":2025},{"$f":"AV20+1","v":2026},{"$f":"AW20+1","v":2027},{"$f":"AX20+1","v":2028},{"$f":"AY20+1","v":2029},{"$f":"AZ20+1","v":2030},{"$f":"BA20+1","v":2031},{"$f":"BB20+1","v":2032},{"$f":"BC20+1","v":2033},{"$f":"BD20+1","v":2034}]
[null,null,"PRE-Case SEER",{"$f":"E21","v":10.4},10.4,10.4,10.4,10.4,10.4,10.4,10.4,{"$f":"M21","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$17","v":13},{"$f":"'Data by Building Type'!$F$17","v":13},{"$f":"'Data by Building Type'!$F$17","v":13},{"$f":"'Data by Building Type'!$F$17","v":13},{"$f":"'National Shipments'!E$59","v":13.851763811978159},{"$f":"'National Shipments'!F$59","v":13.852610662915049},{"$f":"'National Shipments'!G$59","v":13.853225262533593},{"$f":"'National Shipments'!H$59","v":13.85361794915446},{"$f":"'National Shipments'!I$59","v":13.853942023023867},{"$f":"'National Shipments'!J$59","v":13.854288845636173},{"$f":"'National Shipments'!K$59","v":13.854606273952189},{"$f":"'National Shipments'!L$59","v":13.93981995864265},{"$f":"'National Shipments'!M$59","v":14.018954325738644},{"$f":"'National Shipments'!N$59","v":14.098511352274},{"$f":"'National Shipments'!O$59","v":14.1784734308485},{"$f":"'National Shipments'!P$59","v":14.258829036431003},{"$f":"'National Shipments'!Q$59","v":14.339631656637051},{"$f":"'National Shipments'!R$59","v":14.420888219349534},{"$f":"'National Shipments'!S$59","v":14.502598566605482},{"$f":"'National Shipments'!T$59","v":14.584766459507067},{"$f":"'National Shipments'!U$59","v":14.667378054979094},{"$f":"'National Shipments'!V$59","v":14.750437703181706},{"$f":"'National Shipments'!W$59","v":14.779904158555684},{"$f":"'National Shipments'!X$59","v":14.808993674004293},{"$f":"'National Shipments'!Y$59","v":14.838185539006849},{"$f":"'National Shipments'!Z$59","v":14.866811618935099},{"$f":"'National Shipments'!AA$59","v":14.894680612881768},{"$f":"'National Shipments'!AB$59","v":14.922907764873898},{"$f":"'National Shipments'!AC$59","v":14.951549038044691}]
[null,null,"POST-Case SEER",{"$f":"E22","v":10.4},10.4,10.4,10.4,10.4,10.4,10.4,10.4,{"$f":"M22","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$15","v":10.4},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$16","v":10.1},{"$f":"'Data by Building Type'!$F$17","v":13},{"$f":"'Data by Building Type'!$F$17","v":13},{"$f":"'Data by Building Type'!$F$17","v":13},{"$f":"'Data by Building Type'!$F$17","v":13},{"$f":"'National Shipments'!E$115","v":13.851763811978159},{"$f":"'National Shipments'!F$115","v":13.852610662915049},{"$f":"'National Shipments'!G$115","v":13.853225262533593},{"$f":"'National Shipments'!H$115","v":13.85361794915446},{"$f":"'National Shipments'!I$115","v":13.853942023023867},{"$f":"'National Shipments'!J$115","v":13.918107171972174},{"$f":"'National Shipments'!K$115","v":13.918073190439822},{"$f":"'National Shipments'!L$115","v":14.001110595097932},{"$f":"'National Shipments'!M$115","v":14.078089858489639},{"$f":"'National Shipments'!N$115","v":14.155507687348928},{"$f":"'National Shipments'!O$115","v":14.232374341072626},{"$f":"'National Shipments'!P$115","v":14.309214098069981},{"$f":"'National Shipments'!Q$115","v":14.386484739520538},{"$f":"'National Shipments'!R$115","v":14.464201189725411},{"$f":"'National Shipments'!S$115","v":14.543961262459824},{"$f":"'National Shipments'!T$115","v":14.626086721999625},{"$f":"'National Shipments'!U$115","v":14.708675284633284},{"$f":"'National Shipments'!V$115","v":14.791730951566917},{"$f":"'National Shipments'!W$115","v":14.821327242413522},{"$f":"'National Shipments'!X$115","v":14.849963207865184},{"$f":"'National Shipments'!Y$115","v":14.878266432132909},{"$f":"'National Shipments'!Z$115","v":14.90601978065072},{"$f":"'National Shipments'!AA$115","v":14.933033000413449},{"$f":"'National Shipments'!AB$115","v":14.96040648857865},{"$f":"'National Shipments'!AC$115","v":14.989082406782691}]

{"sheet":"UEC-SF","index":16,"n_rows":17,"n_cols":57,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Weighted Average Annual UEC - Single Family"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Market UEC (Shipment Weighted Average)"]
[null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"FORECAST('Annual SEER'!D11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!E11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!F11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!G11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!H11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!I11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!J11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!K11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!L11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!M11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!N11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!O11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!P11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!Q11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!R11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!S11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!T11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!U11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!V11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!W11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!X11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!Y11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!Z11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AA11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AB11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AC11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AD11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AE11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AF11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AG11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.86722726894209},{"$f":"FORECAST('Annual SEER'!AH11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.81910257780839},{"$f":"FORECAST('Annual SEER'!AI11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.78417622238408},{"$f":"FORECAST('Annual SEER'!AJ11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.76186069846085},{"$f":"FORECAST('Annual SEER'!AK11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.74344428750783},{"$f":"FORECAST('Annual SEER'!AL11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.72373511512774},{"$f":"FORECAST('Annual SEER'!AM11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.70569635647507},{"$f":"FORECAST('Annual SEER'!AN11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":593.86318856974492},{"$f":"FORECAST('Annual SEER'!AO11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":589.366155138409},{"$f":"FORECAST('Annual SEER'!AP11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":584.84510289326772},{"$f":"FORECAST('Annual SEER'!AQ11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":580.3010324244608},{"$f":"FORECAST('Annual SEER'!AR11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":575.73459867436327},{"$f":"FORECAST('Annual SEER'!AS11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":571.14276205847989},{"$f":"FORECAST('Annual SEER'!AT11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":566.52512888034107},{"$f":"FORECAST('Annual SEER'!AU11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":561.8817081166377},{"$f":"FORECAST('Annual SEER'!AV11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":557.2122860321391},{"$f":"FORECAST('Annual SEER'!AW11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":552.51764929860656},{"$f":"FORECAST('Annual SEER'!AX11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":547.79755070593001},{"$f":"FORECAST('Annual SEER'!AY11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":546.12303633521424},{"$f":"FORECAST('Annual SEER'!AZ11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":544.46994263807153},{"$f":"FORECAST('Annual SEER'!BA11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":542.81103263907846},{"$f":"FORECAST('Annual SEER'!BB11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":541.18427497146138},{"$f":"FORECAST('Annual SEER'!BC11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":539.6005408484117},{"$f":"FORECAST('Annual SEER'!BD11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":537.99645338504661},{"$f":"FORECAST('Annual SEER'!BE11,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":536.36883231860349}]
[null,null,"POST-Case UEC",{"$f":"FORECAST('Annual SEER'!D12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!E12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!F12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!G12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!H12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!I12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!J12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!K12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!L12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!M12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!N12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!O12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!P12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!Q12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!R12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!S12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!T12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!U12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!V12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!W12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!X12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!Y12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!Z12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AA12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AB12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AC12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AD12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AE12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AF12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AG12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.86722726894209},{"$f":"FORECAST('Annual SEER'!AH12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.81910257780839},{"$f":"FORECAST('Annual SEER'!AI12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.78417622238408},{"$f":"FORECAST('Annual SEER'!AJ12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.76186069846085},{"$f":"FORECAST('Annual SEER'!AK12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":598.74344428750783},{"$f":"FORECAST('Annual SEER'!AL12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":595.09707886454112},{"$f":"FORECAST('Annual SEER'!AM12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":595.09900996088584},{"$f":"FORECAST('Annual SEER'!AN12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":590.38017542031366},{"$f":"FORECAST('Annual SEER'!AO12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":586.00561183061336},{"$f":"FORECAST('Annual SEER'!AP12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":581.60612552222676},{"$f":"FORECAST('Annual SEER'!AQ12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":577.2379612942741},{"$f":"FORECAST('Annual SEER'!AR12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":572.87132554859795},{"$f":"FORECAST('Annual SEER'!AS12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":568.48020357952464},{"$f":"FORECAST('Annual SEER'!AT12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":564.06374727158311},{"$f":"FORECAST('Annual SEER'!AU12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":559.53115635394386},{"$f":"FORECAST('Annual SEER'!AV12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":554.86414566481676},{"$f":"FORECAST('Annual SEER'!AW12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":550.170817837237},{"$f":"FORECAST('Annual SEER'!AX12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":545.45094549139048},{"$f":"FORECAST('Annual SEER'!AY12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":543.76905285403257},{"$f":"FORECAST('Annual SEER'!AZ12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":542.14173341368769},{"$f":"FORECAST('Annual SEER'!BA12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":540.53332292887069},{"$f":"FORECAST('Annual SEER'!BB12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":538.95616068323454},{"$f":"FORECAST('Annual SEER'!BC12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":537.42105833998005},{"$f":"FORECAST('Annual SEER'!BD12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":535.86548272942571},{"$f":"FORECAST('Annual SEER'!BE12,'UEC Development'!$L$12:$L$17,'UEC Development'!$C$12:$C$17)","v":534.2358928613296}]
[]
[null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"IF(D$15-$D$15+2<=LIFETIME_SF,D11,\nSUMPRODUCT(OFFSET(D11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!E$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!E$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(E$15-$D$15+2<=LIFETIME_SF,E11,\nSUMPRODUCT(OFFSET(E11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!F$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!F$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(F$15-$D$15+2<=LIFETIME_SF,F11,\nSUMPRODUCT(OFFSET(F11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!G$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!G$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(G$15-$D$15+2<=LIFETIME_SF,G11,\nSUMPRODUCT(OFFSET(G11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!H$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!H$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(H$15-$D$15+2<=LIFETIME_SF,H11,\nSUMPRODUCT(OFFSET(H11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!I$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!I$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(I$15-$D$15+2<=LIFETIME_SF,I11,\nSUMPRODUCT(OFFSET(I11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!J$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!J$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(J$15-$D$15+2<=LIFETIME_SF,J11,\nSUMPRODUCT(OFFSET(J11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!K$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!K$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(K$15-$D$15+2<=LIFETIME_SF,K11,\nSUMPRODUCT(OFFSET(K11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!L$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!L$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(L$15-$D$15+2<=LIFETIME_SF,L11,\nSUMPRODUCT(OFFSET(L11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!M$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!M$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(M$15-$D$15+2<=LIFETIME_SF,M11,\nSUMPRODUCT(OFFSET(M11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!N$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!N$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(N$15-$D$15+2<=LIFETIME_SF,N11,\nSUMPRODUCT(OFFSET(N11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!O$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!O$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(O$15-$D$15+2<=LIFETIME_SF,O11,\nSUMPRODUCT(OFFSET(O11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!P$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!P$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(P$15-$D$15+2<=LIFETIME_SF,P11,\nSUMPRODUCT(OFFSET(P11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!Q$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!Q$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(Q$15-$D$15+2<=LIFETIME_SF,Q11,\nSUMPRODUCT(OFFSET(Q11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!R$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!R$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(R$15-$D$15+2<=LIFETIME_SF,R11,\nSUMPRODUCT(OFFSET(R11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!S$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!S$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(S$15-$D$15+2<=LIFETIME_SF,S11,\nSUMPRODUCT(OFFSET(S11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!T$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!T$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(T$15-$D$15+2<=LIFETIME_SF,T11,\nSUMPRODUCT(OFFSET(T11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!U$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!U$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(U$15-$D$15+2<=LIFETIME_SF,U11,\nSUMPRODUCT(OFFSET(U11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!V$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!V$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(V$15-$D$15+2<=LIFETIME_SF,V11,\nSUMPRODUCT(OFFSET(V11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!W$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!W$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(W$15-$D$15+2<=LIFETIME_SF,W11,\nSUMPRODUCT(OFFSET(W11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!X$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!X$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":797.8821488435708},{"$f":"IF(X$15-$D$15+2<=LIFETIME_SF,X11,\nSUMPRODUCT(OFFSET(X11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!Y$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!Y$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":795.34457510104062},{"$f":"IF(Y$15-$D$15+2<=LIFETIME_SF,Y11,\nSUMPRODUCT(OFFSET(Y11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!Z$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!Z$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":792.87357931385827},{"$f":"IF(Z$15-$D$15+2<=LIFETIME_SF,Z11,\nSUMPRODUCT(OFFSET(Z11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AA$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AA$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":790.57030794053492},{"$f":"IF(AA$15-$D$15+2<=LIFETIME_SF,AA11,\nSUMPRODUCT(OFFSET(AA11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AB$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AB$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":788.44086643247419},{"$f":"IF(AB$15-$D$15+2<=LIFETIME_SF,AB11,\nSUMPRODUCT(OFFSET(AB11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AC$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AC$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":786.42615571798126},{"$f":"IF(AC$15-$D$15+2<=LIFETIME_SF,AC11,\nSUMPRODUCT(OFFSET(AC11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AD$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AD$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":774.38766553010305},{"$f":"IF(AD$15-$D$15+2<=LIFETIME_SF,AD11,\nSUMPRODUCT(OFFSET(AD11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AE$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AE$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":763.78106848761047},{"$f":"IF(AE$15-$D$15+2<=LIFETIME_SF,AE11,\nSUMPRODUCT(OFFSET(AE11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AF$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AF$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":754.42868351554705},{"$f":"IF(AF$15-$D$15+2<=LIFETIME_SF,AF11,\nSUMPRODUCT(OFFSET(AF11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AG$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AG$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":745.70651061445005},{"$f":"IF(AG$15-$D$15+2<=LIFETIME_SF,AG11,\nSUMPRODUCT(OFFSET(AG11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AH$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AH$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":735.66365127550387},{"$f":"IF(AH$15-$D$15+2<=LIFETIME_SF,AH11,\nSUMPRODUCT(OFFSET(AH11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AI$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AI$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":725.43498297837539},{"$f":"IF(AI$15-$D$15+2<=LIFETIME_SF,AI11,\nSUMPRODUCT(OFFSET(AI11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AJ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AJ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":714.73073983416543},{"$f":"IF(AJ$15-$D$15+2<=LIFETIME_SF,AJ11,\nSUMPRODUCT(OFFSET(AJ11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AK$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AK$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":704.07868893834552},{"$f":"IF(AK$15-$D$15+2<=LIFETIME_SF,AK11,\nSUMPRODUCT(OFFSET(AK11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AL$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AL$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":693.83694074643643},{"$f":"IF(AL$15-$D$15+2<=LIFETIME_SF,AL11,\nSUMPRODUCT(OFFSET(AL11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AM$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AM$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":683.70966671735414},{"$f":"IF(AM$15-$D$15+2<=LIFETIME_SF,AM11,\nSUMPRODUCT(OFFSET(AM11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AN$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AN$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":673.77179180683709},{"$f":"IF(AN$15-$D$15+2<=LIFETIME_SF,AN11,\nSUMPRODUCT(OFFSET(AN11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AO$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AO$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":663.67788872793813},{"$f":"IF(AO$15-$D$15+2<=LIFETIME_SF,AO11,\nSUMPRODUCT(OFFSET(AO11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AP$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AP$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":653.54994960270596},{"$f":"IF(AP$15-$D$15+2<=LIFETIME_SF,AP11,\nSUMPRODUCT(OFFSET(AP11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AQ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AQ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":644.24467015836285},{"$f":"IF(AQ$15-$D$15+2<=LIFETIME_SF,AQ11,\nSUMPRODUCT(OFFSET(AQ11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AR$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AR$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":635.0183031261098},{"$f":"IF(AR$15-$D$15+2<=LIFETIME_SF,AR11,\nSUMPRODUCT(OFFSET(AR11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AS$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AS$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":625.19303371358933},{"$f":"IF(AS$15-$D$15+2<=LIFETIME_SF,AS11,\nSUMPRODUCT(OFFSET(AS11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AT$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AT$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":615.06195570059674},{"$f":"IF(AT$15-$D$15+2<=LIFETIME_SF,AT11,\nSUMPRODUCT(OFFSET(AT11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AU$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AU$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":604.68458639479752},{"$f":"IF(AU$15-$D$15+2<=LIFETIME_SF,AU11,\nSUMPRODUCT(OFFSET(AU11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AV$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AV$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":593.79186211014155},{"$f":"IF(AV$15-$D$15+2<=LIFETIME_SF,AV11,\nSUMPRODUCT(OFFSET(AV11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AW$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AW$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":590.03581803003158},{"$f":"IF(AW$15-$D$15+2<=LIFETIME_SF,AW11,\nSUMPRODUCT(OFFSET(AW11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AX$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AX$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":586.2382388967892},{"$f":"IF(AX$15-$D$15+2<=LIFETIME_SF,AX11,\nSUMPRODUCT(OFFSET(AX11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AY$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AY$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":582.47772499725409},{"$f":"IF(AY$15-$D$15+2<=LIFETIME_SF,AY11,\nSUMPRODUCT(OFFSET(AY11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AZ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AZ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":578.75565448411226},{"$f":"IF(AZ$15-$D$15+2<=LIFETIME_SF,AZ11,\nSUMPRODUCT(OFFSET(AZ11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BA$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BA$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":575.97196201192639},{"$f":"IF(BA$15-$D$15+2<=LIFETIME_SF,BA11,\nSUMPRODUCT(OFFSET(BA11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BB$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BB$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":572.90745060801567},{"$f":"IF(BB$15-$D$15+2<=LIFETIME_SF,BB11,\nSUMPRODUCT(OFFSET(BB11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BC$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BC$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":569.92745533035679},{"$f":"IF(BC$15-$D$15+2<=LIFETIME_SF,BC11,\nSUMPRODUCT(OFFSET(BC11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BD$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BD$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":566.84381159778991},{"$f":"IF(BD$15-$D$15+2<=LIFETIME_SF,BD11,\nSUMPRODUCT(OFFSET(BD11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BE$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BE$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":563.75059380734899},{"$f":"IF(BE$15-$D$15+2<=LIFETIME_SF,BE11,\nSUMPRODUCT(OFFSET(BE11,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BF$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BF$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":560.57688851394346}]
[null,null,"POST-Case UEC",{"$f":"IF(D$15-$D$15+2<=LIFETIME_SF,D12,\nSUMPRODUCT(OFFSET(D12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!E$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!E$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(E$15-$D$15+2<=LIFETIME_SF,E12,\nSUMPRODUCT(OFFSET(E12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!F$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!F$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(F$15-$D$15+2<=LIFETIME_SF,F12,\nSUMPRODUCT(OFFSET(F12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!G$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!G$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(G$15-$D$15+2<=LIFETIME_SF,G12,\nSUMPRODUCT(OFFSET(G12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!H$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!H$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(H$15-$D$15+2<=LIFETIME_SF,H12,\nSUMPRODUCT(OFFSET(H12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!I$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!I$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(I$15-$D$15+2<=LIFETIME_SF,I12,\nSUMPRODUCT(OFFSET(I12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!J$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!J$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(J$15-$D$15+2<=LIFETIME_SF,J12,\nSUMPRODUCT(OFFSET(J12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!K$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!K$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(K$15-$D$15+2<=LIFETIME_SF,K12,\nSUMPRODUCT(OFFSET(K12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!L$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!L$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(L$15-$D$15+2<=LIFETIME_SF,L12,\nSUMPRODUCT(OFFSET(L12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!M$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!M$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(M$15-$D$15+2<=LIFETIME_SF,M12,\nSUMPRODUCT(OFFSET(M12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!N$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!N$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(N$15-$D$15+2<=LIFETIME_SF,N12,\nSUMPRODUCT(OFFSET(N12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!O$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!O$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(O$15-$D$15+2<=LIFETIME_SF,O12,\nSUMPRODUCT(OFFSET(O12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!P$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!P$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(P$15-$D$15+2<=LIFETIME_SF,P12,\nSUMPRODUCT(OFFSET(P12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!Q$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!Q$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(Q$15-$D$15+2<=LIFETIME_SF,Q12,\nSUMPRODUCT(OFFSET(Q12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!R$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!R$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(R$15-$D$15+2<=LIFETIME_SF,R12,\nSUMPRODUCT(OFFSET(R12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!S$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!S$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(S$15-$D$15+2<=LIFETIME_SF,S12,\nSUMPRODUCT(OFFSET(S12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!T$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!T$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(T$15-$D$15+2<=LIFETIME_SF,T12,\nSUMPRODUCT(OFFSET(T12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!U$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!U$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(U$15-$D$15+2<=LIFETIME_SF,U12,\nSUMPRODUCT(OFFSET(U12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!V$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!V$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(V$15-$D$15+2<=LIFETIME_SF,V12,\nSUMPRODUCT(OFFSET(V12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!W$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!W$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":800.70621567330363},{"$f":"IF(W$15-$D$15+2<=LIFETIME_SF,W12,\nSUMPRODUCT(OFFSET(W12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!X$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!X$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":797.8821488435708},{"$f":"IF(X$15-$D$15+2<=LIFETIME_SF,X12,\nSUMPRODUCT(OFFSET(X12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!Y$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!Y$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":795.34457510104062},{"$f":"IF(Y$15-$D$15+2<=LIFETIME_SF,Y12,\nSUMPRODUCT(OFFSET(Y12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!Z$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!Z$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":792.87357931385827},{"$f":"IF(Z$15-$D$15+2<=LIFETIME_SF,Z12,\nSUMPRODUCT(OFFSET(Z12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AA$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AA$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":790.57030794053492},{"$f":"IF(AA$15-$D$15+2<=LIFETIME_SF,AA12,\nSUMPRODUCT(OFFSET(AA12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AB$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AB$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":788.44086643247419},{"$f":"IF(AB$15-$D$15+2<=LIFETIME_SF,AB12,\nSUMPRODUCT(OFFSET(AB12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AC$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AC$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":786.42615571798126},{"$f":"IF(AC$15-$D$15+2<=LIFETIME_SF,AC12,\nSUMPRODUCT(OFFSET(AC12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AD$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AD$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":774.38766553010305},{"$f":"IF(AD$15-$D$15+2<=LIFETIME_SF,AD12,\nSUMPRODUCT(OFFSET(AD12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AE$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AE$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":763.78106848761047},{"$f":"IF(AE$15-$D$15+2<=LIFETIME_SF,AE12,\nSUMPRODUCT(OFFSET(AE12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AF$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AF$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":754.42868351554705},{"$f":"IF(AF$15-$D$15+2<=LIFETIME_SF,AF12,\nSUMPRODUCT(OFFSET(AF12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AG$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AG$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":745.70651061445005},{"$f":"IF(AG$15-$D$15+2<=LIFETIME_SF,AG12,\nSUMPRODUCT(OFFSET(AG12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AH$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AH$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":735.66365127550387},{"$f":"IF(AH$15-$D$15+2<=LIFETIME_SF,AH12,\nSUMPRODUCT(OFFSET(AH12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AI$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AI$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":725.43498297837539},{"$f":"IF(AI$15-$D$15+2<=LIFETIME_SF,AI12,\nSUMPRODUCT(OFFSET(AI12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AJ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AJ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":714.73073983416543},{"$f":"IF(AJ$15-$D$15+2<=LIFETIME_SF,AJ12,\nSUMPRODUCT(OFFSET(AJ12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AK$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AK$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":704.07868893834552},{"$f":"IF(AK$15-$D$15+2<=LIFETIME_SF,AK12,\nSUMPRODUCT(OFFSET(AK12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AL$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AL$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":693.83694074643643},{"$f":"IF(AL$15-$D$15+2<=LIFETIME_SF,AL12,\nSUMPRODUCT(OFFSET(AL12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AM$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AM$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":683.49795945973062},{"$f":"IF(AM$15-$D$15+2<=LIFETIME_SF,AM12,\nSUMPRODUCT(OFFSET(AM12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AN$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AN$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":673.35378099895479},{"$f":"IF(AN$15-$D$15+2<=LIFETIME_SF,AN12,\nSUMPRODUCT(OFFSET(AN12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AO$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AO$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":663.06431939852155},{"$f":"IF(AO$15-$D$15+2<=LIFETIME_SF,AO12,\nSUMPRODUCT(OFFSET(AO12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AP$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AP$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":652.75283200217984},{"$f":"IF(AP$15-$D$15+2<=LIFETIME_SF,AP12,\nSUMPRODUCT(OFFSET(AP12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AQ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AQ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":643.26485325849023},{"$f":"IF(AQ$15-$D$15+2<=LIFETIME_SF,AQ12,\nSUMPRODUCT(OFFSET(AQ12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AR$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AR$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":633.87291895390172},{"$f":"IF(AR$15-$D$15+2<=LIFETIME_SF,AR12,\nSUMPRODUCT(OFFSET(AR12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AS$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AS$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":623.88955158264093},{"$f":"IF(AS$15-$D$15+2<=LIFETIME_SF,AS12,\nSUMPRODUCT(OFFSET(AS12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AT$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AT$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":613.61266349383311},{"$f":"IF(AT$15-$D$15+2<=LIFETIME_SF,AT12,\nSUMPRODUCT(OFFSET(AT12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AU$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AU$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":603.10256193952125},{"$f":"IF(AU$15-$D$15+2<=LIFETIME_SF,AU12,\nSUMPRODUCT(OFFSET(AU12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AV$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AV$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":592.08147839470621},{"$f":"IF(AV$15-$D$15+2<=LIFETIME_SF,AV12,\nSUMPRODUCT(OFFSET(AV12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AW$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AW$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":588.20191211873146},{"$f":"IF(AW$15-$D$15+2<=LIFETIME_SF,AW12,\nSUMPRODUCT(OFFSET(AW12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AX$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AX$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":584.28873304103672},{"$f":"IF(AX$15-$D$15+2<=LIFETIME_SF,AX12,\nSUMPRODUCT(OFFSET(AX12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AY$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AY$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":580.42189080069113},{"$f":"IF(AY$15-$D$15+2<=LIFETIME_SF,AY12,\nSUMPRODUCT(OFFSET(AY12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!AZ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!AZ$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":576.59659085520491},{"$f":"IF(AZ$15-$D$15+2<=LIFETIME_SF,AZ12,\nSUMPRODUCT(OFFSET(AZ12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BA$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BA$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":573.70727746502735},{"$f":"IF(BA$15-$D$15+2<=LIFETIME_SF,BA12,\nSUMPRODUCT(OFFSET(BA12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BB$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BB$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":570.53185134658133},{"$f":"IF(BB$15-$D$15+2<=LIFETIME_SF,BB12,\nSUMPRODUCT(OFFSET(BB12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BC$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BC$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":567.45068945058097},{"$f":"IF(BC$15-$D$15+2<=LIFETIME_SF,BC12,\nSUMPRODUCT(OFFSET(BC12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BD$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BD$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":564.26795691298332},{"$f":"IF(BD$15-$D$15+2<=LIFETIME_SF,BD12,\nSUMPRODUCT(OFFSET(BD12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BE$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BE$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":561.08117110485819},{"$f":"IF(BE$15-$D$15+2<=LIFETIME_SF,BE12,\nSUMPRODUCT(OFFSET(BE12,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF),OFFSET('Shipments and Stock - SF'!BF$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF))/\nSUM(OFFSET('Shipments and Stock - SF'!BF$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":557.9822676223539}]

{"sheet":"UEC-MF","index":17,"n_rows":17,"n_cols":57,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Weighted Average Annual UEC - Multi Family"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Market UEC (Shipment Weighted Average)"]
[null,null,null,1981,{"$f":"D10+1","v":1982},{"$f":"E10+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,"PRE-Case UEC",{"$f":"FORECAST('Annual SEER'!D16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!E16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!F16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!G16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!H16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!I16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!J16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!K16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!L16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!M16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!N16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!O16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!P16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!Q16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!R16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!S16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!T16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!U16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!V16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!W16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!X16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!Y16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!Z16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AA16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AB16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AC16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AD16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AE16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AF16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AG16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.86722726894209},{"$f":"FORECAST('Annual SEER'!AH16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.81910257780839},{"$f":"FORECAST('Annual SEER'!AI16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.78417622238408},{"$f":"FORECAST('Annual SEER'!AJ16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.76186069846085},{"$f":"FORECAST('Annual SEER'!AK16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.74344428750783},{"$f":"FORECAST('Annual SEER'!AL16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.72373511512774},{"$f":"FORECAST('Annual SEER'!AM16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.70569635647507},{"$f":"FORECAST('Annual SEER'!AN16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":593.86318856974492},{"$f":"FORECAST('Annual SEER'!AO16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":589.366155138409},{"$f":"FORECAST('Annual SEER'!AP16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":584.84510289326772},{"$f":"FORECAST('Annual SEER'!AQ16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":580.3010324244608},{"$f":"FORECAST('Annual SEER'!AR16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":575.73459867436327},{"$f":"FORECAST('Annual SEER'!AS16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":571.14276205847989},{"$f":"FORECAST('Annual SEER'!AT16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":566.52512888034107},{"$f":"FORECAST('Annual SEER'!AU16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":561.8817081166377},{"$f":"FORECAST('Annual SEER'!AV16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":557.2122860321391},{"$f":"FORECAST('Annual SEER'!AW16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":552.51764929860656},{"$f":"FORECAST('Annual SEER'!AX16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":547.79755070593001},{"$f":"FORECAST('Annual SEER'!AY16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":546.12303633521424},{"$f":"FORECAST('Annual SEER'!AZ16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":544.46994263807153},{"$f":"FORECAST('Annual SEER'!BA16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":542.81103263907846},{"$f":"FORECAST('Annual SEER'!BB16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":541.18427497146138},{"$f":"FORECAST('Annual SEER'!BC16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":539.6005408484117},{"$f":"FORECAST('Annual SEER'!BD16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":537.99645338504661},{"$f":"FORECAST('Annual SEER'!BE16,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":536.36883231860349}]
[null,null,"POST-Case UEC",{"$f":"FORECAST('Annual SEER'!D17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!E17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!F17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!G17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!H17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!I17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!J17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!K17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!L17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!M17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!N17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!O17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!P17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!Q17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!R17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!S17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!T17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!U17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!V17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":800.70621567330363},{"$f":"FORECAST('Annual SEER'!W17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!X17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!Y17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!Z17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AA17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AB17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":766.60952471817836},{"$f":"FORECAST('Annual SEER'!AC17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AD17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AE17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AF17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":624.53997907182304},{"$f":"FORECAST('Annual SEER'!AG17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.86722726894209},{"$f":"FORECAST('Annual SEER'!AH17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.81910257780839},{"$f":"FORECAST('Annual SEER'!AI17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.78417622238408},{"$f":"FORECAST('Annual SEER'!AJ17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.76186069846085},{"$f":"FORECAST('Annual SEER'!AK17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":598.74344428750783},{"$f":"FORECAST('Annual SEER'!AL17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":595.09707886454112},{"$f":"FORECAST('Annual SEER'!AM17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":595.09900996088584},{"$f":"FORECAST('Annual SEER'!AN17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":590.38017542031366},{"$f":"FORECAST('Annual SEER'!AO17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":586.00561183061336},{"$f":"FORECAST('Annual SEER'!AP17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":581.60612552222676},{"$f":"FORECAST('Annual SEER'!AQ17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":577.2379612942741},{"$f":"FORECAST('Annual SEER'!AR17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":572.87132554859795},{"$f":"FORECAST('Annual SEER'!AS17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":568.48020357952464},{"$f":"FORECAST('Annual SEER'!AT17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":564.06374727158311},{"$f":"FORECAST('Annual SEER'!AU17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":559.53115635394386},{"$f":"FORECAST('Annual SEER'!AV17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":554.86414566481676},{"$f":"FORECAST('Annual SEER'!AW17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":550.170817837237},{"$f":"FORECAST('Annual SEER'!AX17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":545.45094549139048},{"$f":"FORECAST('Annual SEER'!AY17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":543.76905285403257},{"$f":"FORECAST('Annual SEER'!AZ17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":542.14173341368769},{"$f":"FORECAST('Annual SEER'!BA17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":540.53332292887069},{"$f":"FORECAST('Annual SEER'!BB17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":538.95616068323454},{"$f":"FORECAST('Annual SEER'!BC17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":537.42105833998005},{"$f":"FORECAST('Annual SEER'!BD17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":535.86548272942571},{"$f":"FORECAST('Annual SEER'!BE17,'UEC Development'!$L$24:$L$29,'UEC Development'!$C$24:$C$29)","v":534.2358928613296}]
[]
[null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,1981,{"$f":"D15+1","v":1982},{"$f":"E15+1","v":1983},1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"IF(D$15-$D$15+2<=LIFETIME_MF,D11,\nSUMPRODUCT(OFFSET(D11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!E$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!E$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(E$15-$D$15+2<=LIFETIME_MF,E11,\nSUMPRODUCT(OFFSET(E11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!F$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!F$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(F$15-$D$15+2<=LIFETIME_MF,F11,\nSUMPRODUCT(OFFSET(F11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!G$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!G$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(G$15-$D$15+2<=LIFETIME_MF,G11,\nSUMPRODUCT(OFFSET(G11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!H$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!H$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(H$15-$D$15+2<=LIFETIME_MF,H11,\nSUMPRODUCT(OFFSET(H11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!I$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!I$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(I$15-$D$15+2<=LIFETIME_MF,I11,\nSUMPRODUCT(OFFSET(I11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!J$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!J$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(J$15-$D$15+2<=LIFETIME_MF,J11,\nSUMPRODUCT(OFFSET(J11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!K$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!K$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(K$15-$D$15+2<=LIFETIME_MF,K11,\nSUMPRODUCT(OFFSET(K11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!L$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!L$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(L$15-$D$15+2<=LIFETIME_MF,L11,\nSUMPRODUCT(OFFSET(L11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!M$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!M$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(M$15-$D$15+2<=LIFETIME_MF,M11,\nSUMPRODUCT(OFFSET(M11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!N$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!N$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(N$15-$D$15+2<=LIFETIME_MF,N11,\nSUMPRODUCT(OFFSET(N11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!O$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!O$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(O$15-$D$15+2<=LIFETIME_MF,O11,\nSUMPRODUCT(OFFSET(O11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!P$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!P$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(P$15-$D$15+2<=LIFETIME_MF,P11,\nSUMPRODUCT(OFFSET(P11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!Q$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!Q$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(Q$15-$D$15+2<=LIFETIME_MF,Q11,\nSUMPRODUCT(OFFSET(Q11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!R$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!R$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(R$15-$D$15+2<=LIFETIME_MF,R11,\nSUMPRODUCT(OFFSET(R11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!S$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!S$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(S$15-$D$15+2<=LIFETIME_MF,S11,\nSUMPRODUCT(OFFSET(S11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!T$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!T$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(T$15-$D$15+2<=LIFETIME_MF,T11,\nSUMPRODUCT(OFFSET(T11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!U$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!U$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(U$15-$D$15+2<=LIFETIME_MF,U11,\nSUMPRODUCT(OFFSET(U11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!V$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!V$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(V$15-$D$15+2<=LIFETIME_MF,V11,\nSUMPRODUCT(OFFSET(V11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!W$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!W$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(W$15-$D$15+2<=LIFETIME_MF,W11,\nSUMPRODUCT(OFFSET(W11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!X$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!X$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":797.93662376850853},{"$f":"IF(X$15-$D$15+2<=LIFETIME_MF,X11,\nSUMPRODUCT(OFFSET(X11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!Y$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!Y$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":795.47309997393916},{"$f":"IF(Y$15-$D$15+2<=LIFETIME_MF,Y11,\nSUMPRODUCT(OFFSET(Y11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!Z$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!Z$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":793.20773170619964},{"$f":"IF(Z$15-$D$15+2<=LIFETIME_MF,Z11,\nSUMPRODUCT(OFFSET(Z11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AA$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AA$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":790.9861093562622},{"$f":"IF(AA$15-$D$15+2<=LIFETIME_MF,AA11,\nSUMPRODUCT(OFFSET(AA11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AB$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AB$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":788.70925800285647},{"$f":"IF(AB$15-$D$15+2<=LIFETIME_MF,AB11,\nSUMPRODUCT(OFFSET(AB11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AC$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AC$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":786.67265993273679},{"$f":"IF(AC$15-$D$15+2<=LIFETIME_MF,AC11,\nSUMPRODUCT(OFFSET(AC11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AD$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AD$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":773.87890624515467},{"$f":"IF(AD$15-$D$15+2<=LIFETIME_MF,AD11,\nSUMPRODUCT(OFFSET(AD11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AE$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AE$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":761.54644467342916},{"$f":"IF(AE$15-$D$15+2<=LIFETIME_MF,AE11,\nSUMPRODUCT(OFFSET(AE11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AF$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AF$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":750.17143642234021},{"$f":"IF(AF$15-$D$15+2<=LIFETIME_MF,AF11,\nSUMPRODUCT(OFFSET(AF11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AG$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AG$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":740.92503755888447},{"$f":"IF(AG$15-$D$15+2<=LIFETIME_MF,AG11,\nSUMPRODUCT(OFFSET(AG11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AH$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AH$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":731.80516808618552},{"$f":"IF(AH$15-$D$15+2<=LIFETIME_MF,AH11,\nSUMPRODUCT(OFFSET(AH11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AI$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AI$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":722.65855406703304},{"$f":"IF(AI$15-$D$15+2<=LIFETIME_MF,AI11,\nSUMPRODUCT(OFFSET(AI11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AJ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AJ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":713.08298953086387},{"$f":"IF(AJ$15-$D$15+2<=LIFETIME_MF,AJ11,\nSUMPRODUCT(OFFSET(AJ11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AK$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AK$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":703.19967944779273},{"$f":"IF(AK$15-$D$15+2<=LIFETIME_MF,AK11,\nSUMPRODUCT(OFFSET(AK11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AL$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AL$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":693.16258084761535},{"$f":"IF(AL$15-$D$15+2<=LIFETIME_MF,AL11,\nSUMPRODUCT(OFFSET(AL11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AM$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AM$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":683.13956765402645},{"$f":"IF(AM$15-$D$15+2<=LIFETIME_MF,AM11,\nSUMPRODUCT(OFFSET(AM11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AN$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AN$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":673.16376440456554},{"$f":"IF(AN$15-$D$15+2<=LIFETIME_MF,AN11,\nSUMPRODUCT(OFFSET(AN11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AO$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AO$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":662.69702160000929},{"$f":"IF(AO$15-$D$15+2<=LIFETIME_MF,AO11,\nSUMPRODUCT(OFFSET(AO11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AP$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AP$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":652.56317774889874},{"$f":"IF(AP$15-$D$15+2<=LIFETIME_MF,AP11,\nSUMPRODUCT(OFFSET(AP11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AQ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AQ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":643.20471930377187},{"$f":"IF(AQ$15-$D$15+2<=LIFETIME_MF,AQ11,\nSUMPRODUCT(OFFSET(AQ11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AR$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AR$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":634.00696894356759},{"$f":"IF(AR$15-$D$15+2<=LIFETIME_MF,AR11,\nSUMPRODUCT(OFFSET(AR11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AS$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AS$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.80146123139662},{"$f":"IF(AS$15-$D$15+2<=LIFETIME_MF,AS11,\nSUMPRODUCT(OFFSET(AS11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AT$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AT$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":615.06616085052872},{"$f":"IF(AT$15-$D$15+2<=LIFETIME_MF,AT11,\nSUMPRODUCT(OFFSET(AT11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AU$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AU$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":604.3679442135051},{"$f":"IF(AU$15-$D$15+2<=LIFETIME_MF,AU11,\nSUMPRODUCT(OFFSET(AU11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AV$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AV$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":593.85803495139498},{"$f":"IF(AV$15-$D$15+2<=LIFETIME_MF,AV11,\nSUMPRODUCT(OFFSET(AV11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AW$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AW$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":589.89455421490641},{"$f":"IF(AW$15-$D$15+2<=LIFETIME_MF,AW11,\nSUMPRODUCT(OFFSET(AW11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AX$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AX$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":585.57855566636204},{"$f":"IF(AX$15-$D$15+2<=LIFETIME_MF,AX11,\nSUMPRODUCT(OFFSET(AX11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AY$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AY$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":581.12056556308835},{"$f":"IF(AY$15-$D$15+2<=LIFETIME_MF,AY11,\nSUMPRODUCT(OFFSET(AY11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AZ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AZ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":577.22510929267366},{"$f":"IF(AZ$15-$D$15+2<=LIFETIME_MF,AZ11,\nSUMPRODUCT(OFFSET(AZ11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BA$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BA$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":574.59987913220652},{"$f":"IF(BA$15-$D$15+2<=LIFETIME_MF,BA11,\nSUMPRODUCT(OFFSET(BA11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BB$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BB$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":571.77679505532876},{"$f":"IF(BB$15-$D$15+2<=LIFETIME_MF,BB11,\nSUMPRODUCT(OFFSET(BB11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BC$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BC$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":569.10783221141457},{"$f":"IF(BC$15-$D$15+2<=LIFETIME_MF,BC11,\nSUMPRODUCT(OFFSET(BC11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BD$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BD$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":566.29104182758442},{"$f":"IF(BD$15-$D$15+2<=LIFETIME_MF,BD11,\nSUMPRODUCT(OFFSET(BD11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BE$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BE$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":563.34357736369122},{"$f":"IF(BE$15-$D$15+2<=LIFETIME_MF,BE11,\nSUMPRODUCT(OFFSET(BE11,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BF$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BF$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":560.28803324422506}]
[null,null,"POST-Case UEC",{"$f":"IF(D$15-$D$15+2<=LIFETIME_MF,D12,\nSUMPRODUCT(OFFSET(D12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!E$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!E$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(E$15-$D$15+2<=LIFETIME_MF,E12,\nSUMPRODUCT(OFFSET(E12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!F$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!F$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(F$15-$D$15+2<=LIFETIME_MF,F12,\nSUMPRODUCT(OFFSET(F12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!G$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!G$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(G$15-$D$15+2<=LIFETIME_MF,G12,\nSUMPRODUCT(OFFSET(G12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!H$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!H$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(H$15-$D$15+2<=LIFETIME_MF,H12,\nSUMPRODUCT(OFFSET(H12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!I$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!I$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(I$15-$D$15+2<=LIFETIME_MF,I12,\nSUMPRODUCT(OFFSET(I12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!J$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!J$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(J$15-$D$15+2<=LIFETIME_MF,J12,\nSUMPRODUCT(OFFSET(J12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!K$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!K$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(K$15-$D$15+2<=LIFETIME_MF,K12,\nSUMPRODUCT(OFFSET(K12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!L$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!L$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(L$15-$D$15+2<=LIFETIME_MF,L12,\nSUMPRODUCT(OFFSET(L12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!M$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!M$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(M$15-$D$15+2<=LIFETIME_MF,M12,\nSUMPRODUCT(OFFSET(M12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!N$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!N$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(N$15-$D$15+2<=LIFETIME_MF,N12,\nSUMPRODUCT(OFFSET(N12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!O$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!O$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(O$15-$D$15+2<=LIFETIME_MF,O12,\nSUMPRODUCT(OFFSET(O12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!P$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!P$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(P$15-$D$15+2<=LIFETIME_MF,P12,\nSUMPRODUCT(OFFSET(P12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!Q$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!Q$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(Q$15-$D$15+2<=LIFETIME_MF,Q12,\nSUMPRODUCT(OFFSET(Q12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!R$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!R$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(R$15-$D$15+2<=LIFETIME_MF,R12,\nSUMPRODUCT(OFFSET(R12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!S$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!S$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(S$15-$D$15+2<=LIFETIME_MF,S12,\nSUMPRODUCT(OFFSET(S12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!T$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!T$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(T$15-$D$15+2<=LIFETIME_MF,T12,\nSUMPRODUCT(OFFSET(T12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!U$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!U$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(U$15-$D$15+2<=LIFETIME_MF,U12,\nSUMPRODUCT(OFFSET(U12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!V$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!V$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(V$15-$D$15+2<=LIFETIME_MF,V12,\nSUMPRODUCT(OFFSET(V12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!W$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!W$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":800.70621567330363},{"$f":"IF(W$15-$D$15+2<=LIFETIME_MF,W12,\nSUMPRODUCT(OFFSET(W12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!X$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!X$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":797.93662376850853},{"$f":"IF(X$15-$D$15+2<=LIFETIME_MF,X12,\nSUMPRODUCT(OFFSET(X12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!Y$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!Y$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":795.47309997393916},{"$f":"IF(Y$15-$D$15+2<=LIFETIME_MF,Y12,\nSUMPRODUCT(OFFSET(Y12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!Z$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!Z$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":793.20773170619964},{"$f":"IF(Z$15-$D$15+2<=LIFETIME_MF,Z12,\nSUMPRODUCT(OFFSET(Z12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AA$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AA$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":790.9861093562622},{"$f":"IF(AA$15-$D$15+2<=LIFETIME_MF,AA12,\nSUMPRODUCT(OFFSET(AA12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AB$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AB$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":788.70925800285647},{"$f":"IF(AB$15-$D$15+2<=LIFETIME_MF,AB12,\nSUMPRODUCT(OFFSET(AB12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AC$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AC$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":786.67265993273679},{"$f":"IF(AC$15-$D$15+2<=LIFETIME_MF,AC12,\nSUMPRODUCT(OFFSET(AC12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AD$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AD$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":773.87890624515467},{"$f":"IF(AD$15-$D$15+2<=LIFETIME_MF,AD12,\nSUMPRODUCT(OFFSET(AD12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AE$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AE$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":761.54644467342916},{"$f":"IF(AE$15-$D$15+2<=LIFETIME_MF,AE12,\nSUMPRODUCT(OFFSET(AE12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AF$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AF$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":750.17143642234021},{"$f":"IF(AF$15-$D$15+2<=LIFETIME_MF,AF12,\nSUMPRODUCT(OFFSET(AF12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AG$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AG$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":740.92503755888447},{"$f":"IF(AG$15-$D$15+2<=LIFETIME_MF,AG12,\nSUMPRODUCT(OFFSET(AG12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AH$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AH$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":731.80516808618552},{"$f":"IF(AH$15-$D$15+2<=LIFETIME_MF,AH12,\nSUMPRODUCT(OFFSET(AH12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AI$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AI$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":722.65855406703304},{"$f":"IF(AI$15-$D$15+2<=LIFETIME_MF,AI12,\nSUMPRODUCT(OFFSET(AI12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AJ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AJ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":713.08298953086387},{"$f":"IF(AJ$15-$D$15+2<=LIFETIME_MF,AJ12,\nSUMPRODUCT(OFFSET(AJ12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AK$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AK$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":703.19967944779273},{"$f":"IF(AK$15-$D$15+2<=LIFETIME_MF,AK12,\nSUMPRODUCT(OFFSET(AK12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AL$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AL$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":693.16258084761535},{"$f":"IF(AL$15-$D$15+2<=LIFETIME_MF,AL12,\nSUMPRODUCT(OFFSET(AL12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AM$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AM$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":682.92737537850155},{"$f":"IF(AM$15-$D$15+2<=LIFETIME_MF,AM12,\nSUMPRODUCT(OFFSET(AM12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AN$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AN$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":672.74059129210752},{"$f":"IF(AN$15-$D$15+2<=LIFETIME_MF,AN12,\nSUMPRODUCT(OFFSET(AN12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AO$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AO$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":662.06712691191376},{"$f":"IF(AO$15-$D$15+2<=LIFETIME_MF,AO12,\nSUMPRODUCT(OFFSET(AO12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AP$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AP$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":651.74404611628654},{"$f":"IF(AP$15-$D$15+2<=LIFETIME_MF,AP12,\nSUMPRODUCT(OFFSET(AP12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AQ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AQ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":642.19660375239755},{"$f":"IF(AQ$15-$D$15+2<=LIFETIME_MF,AQ12,\nSUMPRODUCT(OFFSET(AQ12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AR$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AR$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":632.8288754039412},{"$f":"IF(AR$15-$D$15+2<=LIFETIME_MF,AR12,\nSUMPRODUCT(OFFSET(AR12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AS$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AS$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":623.47089578212706},{"$f":"IF(AS$15-$D$15+2<=LIFETIME_MF,AS12,\nSUMPRODUCT(OFFSET(AS12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AT$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AT$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":613.59239742745569},{"$f":"IF(AT$15-$D$15+2<=LIFETIME_MF,AT12,\nSUMPRODUCT(OFFSET(AT12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AU$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AU$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":602.75578446952682},{"$f":"IF(AU$15-$D$15+2<=LIFETIME_MF,AU12,\nSUMPRODUCT(OFFSET(AU12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AV$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AV$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":592.12093597399496},{"$f":"IF(AV$15-$D$15+2<=LIFETIME_MF,AV12,\nSUMPRODUCT(OFFSET(AV12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AW$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AW$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":588.03028366618651},{"$f":"IF(AW$15-$D$15+2<=LIFETIME_MF,AW12,\nSUMPRODUCT(OFFSET(AW12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AX$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AX$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":583.58546635539869},{"$f":"IF(AX$15-$D$15+2<=LIFETIME_MF,AX12,\nSUMPRODUCT(OFFSET(AX12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AY$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AY$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":579.00378238800113},{"$f":"IF(AY$15-$D$15+2<=LIFETIME_MF,AY12,\nSUMPRODUCT(OFFSET(AY12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!AZ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!AZ$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":575.00397021226877},{"$f":"IF(AZ$15-$D$15+2<=LIFETIME_MF,AZ12,\nSUMPRODUCT(OFFSET(AZ12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BA$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BA$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":572.2860383528581},{"$f":"IF(BA$15-$D$15+2<=LIFETIME_MF,BA12,\nSUMPRODUCT(OFFSET(BA12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BB$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BB$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":569.36780704852708},{"$f":"IF(BB$15-$D$15+2<=LIFETIME_MF,BB12,\nSUMPRODUCT(OFFSET(BB12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BC$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BC$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":566.61568734125683},{"$f":"IF(BC$15-$D$15+2<=LIFETIME_MF,BC12,\nSUMPRODUCT(OFFSET(BC12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BD$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BD$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":563.71563566914017},{"$f":"IF(BD$15-$D$15+2<=LIFETIME_MF,BD12,\nSUMPRODUCT(OFFSET(BD12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BE$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BE$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":560.68573094400813},{"$f":"IF(BE$15-$D$15+2<=LIFETIME_MF,BE12,\nSUMPRODUCT(OFFSET(BE12,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF),OFFSET('Shipments and Stock - MF'!BF$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF))/\nSUM(OFFSET('Shipments and Stock - MF'!BF$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":557.70162236221745}]

{"sheet":"UEC-MH","index":18,"n_rows":17,"n_cols":57,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Weighted Average Annual UEC - Manufactured Homes"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Market UEC (Shipment Weighted Average)"]
[null,null,null,1981,{"$f":"D10+1","v":1982},{"$f":"E10+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,"PRE-Case UEC",{"$f":"FORECAST('Annual SEER'!D21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!E21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!F21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!G21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!H21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!I21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!J21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!K21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!L21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!M21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!N21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!O21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!P21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!Q21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!R21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!S21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!T21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!U21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!V21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!W21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!X21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!Y21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!Z21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!AA21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!AB21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!AC21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":617.66417215983302},{"$f":"FORECAST('Annual SEER'!AD21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":617.66417215983302},{"$f":"FORECAST('Annual SEER'!AE21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":617.66417215983302},{"$f":"FORECAST('Annual SEER'!AF21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":617.66417215983302},{"$f":"FORECAST('Annual SEER'!AG21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":571.02702029803561},{"$f":"FORECAST('Annual SEER'!AH21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":570.98065214386816},{"$f":"FORECAST('Annual SEER'!AI21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":570.94700059006755},{"$f":"FORECAST('Annual SEER'!AJ21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":570.92549957615506},{"$f":"FORECAST('Annual SEER'!AK21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":570.90775535874479},{"$f":"FORECAST('Annual SEER'!AL21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":570.88876556531636},{"$f":"FORECAST('Annual SEER'!AM21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":570.87138521600934},{"$f":"FORECAST('Annual SEER'!AN21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":566.2056275285787},{"$f":"FORECAST('Annual SEER'!AO21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":561.87273448494022},{"$f":"FORECAST('Annual SEER'!AP21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":557.51669930708329},{"$f":"FORECAST('Annual SEER'!AQ21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":553.13848606390366},{"$f":"FORECAST('Annual SEER'!AR21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":548.73872579257386},{"$f":"FORECAST('Annual SEER'!AS21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":544.31448985253223},{"$f":"FORECAST('Annual SEER'!AT21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":539.86539891711357},{"$f":"FORECAST('Annual SEER'!AU21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":535.39146163536213},{"$f":"FORECAST('Annual SEER'!AV21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":530.89247207331971},{"$f":"FORECAST('Annual SEER'!AW21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":526.36918818946162},{"$f":"FORECAST('Annual SEER'!AX21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":521.82137179677363},{"$f":"FORECAST('Annual SEER'!AY21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":520.20797670440231},{"$f":"FORECAST('Annual SEER'!AZ21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":518.61522043736602},{"$f":"FORECAST('Annual SEER'!BA21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":517.01686016177337},{"$f":"FORECAST('Annual SEER'!BB21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":515.44947866698885},{"$f":"FORECAST('Annual SEER'!BC21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":513.92355037014352},{"$f":"FORECAST('Annual SEER'!BD21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":512.37801162387336},{"$f":"FORECAST('Annual SEER'!BE21,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":510.80979824406404}]
[null,null,"POST-Case UEC",{"$f":"FORECAST('Annual SEER'!D22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!E22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!F22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!G22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!H22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!I22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!J22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!K22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!L22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!M22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!N22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!O22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!P22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!Q22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!R22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!S22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!T22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!U22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!V22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":760.02358346079427},{"$f":"FORECAST('Annual SEER'!W22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!X22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!Y22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!Z22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!AA22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!AB22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":776.44966938013602},{"$f":"FORECAST('Annual SEER'!AC22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":617.66417215983302},{"$f":"FORECAST('Annual SEER'!AD22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":617.66417215983302},{"$f":"FORECAST('Annual SEER'!AE22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":617.66417215983302},{"$f":"FORECAST('Annual SEER'!AF22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":617.66417215983302},{"$f":"FORECAST('Annual SEER'!AG22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":571.02702029803561},{"$f":"FORECAST('Annual SEER'!AH22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":570.98065214386816},{"$f":"FORECAST('Annual SEER'!AI22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":570.94700059006755},{"$f":"FORECAST('Annual SEER'!AJ22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":570.92549957615506},{"$f":"FORECAST('Annual SEER'!AK22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":570.90775535874479},{"$f":"FORECAST('Annual SEER'!AL22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":567.39448119323731},{"$f":"FORECAST('Annual SEER'!AM22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":567.39634180513758},{"$f":"FORECAST('Annual SEER'!AN22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":562.84974332702666},{"$f":"FORECAST('Annual SEER'!AO22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":558.63485001209403},{"$f":"FORECAST('Annual SEER'!AP22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":554.39594365032212},{"$f":"FORECAST('Annual SEER'!AQ22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":550.18721612232957},{"$f":"FORECAST('Annual SEER'!AR22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":545.97996128746331},{"$f":"FORECAST('Annual SEER'!AS22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":541.74911396909829},{"$f":"FORECAST('Annual SEER'!AT22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":537.49385700772666},{"$f":"FORECAST('Annual SEER'!AU22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":533.12670431549861},{"$f":"FORECAST('Annual SEER'!AV22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":528.63003813361138},{"$f":"FORECAST('Annual SEER'!AW22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":524.10801538102669},{"$f":"FORECAST('Annual SEER'!AX22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":519.5604169772264},{"$f":"FORECAST('Annual SEER'!AY22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":517.93991292275916},{"$f":"FORECAST('Annual SEER'!AZ22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":516.3719901597849},{"$f":"FORECAST('Annual SEER'!BA22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":514.82228618106467},{"$f":"FORECAST('Annual SEER'!BB22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":513.30268989005469},{"$f":"FORECAST('Annual SEER'!BC22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":511.82361832745255},{"$f":"FORECAST('Annual SEER'!BD22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":510.32482076574024},{"$f":"FORECAST('Annual SEER'!BE22,'UEC Development'!$L$36:$L$41,'UEC Development'!$C$36:$C$41)","v":508.75471044495498}]
[]
[null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,1981,{"$f":"D15+1","v":1982},{"$f":"E15+1","v":1983},1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"IF(D$15-$D$15+2<=LIFETIME_MH,D11,\nSUMPRODUCT(OFFSET(D11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!E$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!E$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(E$15-$D$15+2<=LIFETIME_MH,E11,\nSUMPRODUCT(OFFSET(E11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!F$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!F$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(F$15-$D$15+2<=LIFETIME_MH,F11,\nSUMPRODUCT(OFFSET(F11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!G$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!G$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(G$15-$D$15+2<=LIFETIME_MH,G11,\nSUMPRODUCT(OFFSET(G11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!H$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!H$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(H$15-$D$15+2<=LIFETIME_MH,H11,\nSUMPRODUCT(OFFSET(H11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!I$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!I$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(I$15-$D$15+2<=LIFETIME_MH,I11,\nSUMPRODUCT(OFFSET(I11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!J$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!J$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(J$15-$D$15+2<=LIFETIME_MH,J11,\nSUMPRODUCT(OFFSET(J11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!K$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!K$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(K$15-$D$15+2<=LIFETIME_MH,K11,\nSUMPRODUCT(OFFSET(K11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!L$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!L$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(L$15-$D$15+2<=LIFETIME_MH,L11,\nSUMPRODUCT(OFFSET(L11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!M$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!M$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(M$15-$D$15+2<=LIFETIME_MH,M11,\nSUMPRODUCT(OFFSET(M11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!N$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!N$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(N$15-$D$15+2<=LIFETIME_MH,N11,\nSUMPRODUCT(OFFSET(N11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!O$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!O$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(O$15-$D$15+2<=LIFETIME_MH,O11,\nSUMPRODUCT(OFFSET(O11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!P$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!P$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(P$15-$D$15+2<=LIFETIME_MH,P11,\nSUMPRODUCT(OFFSET(P11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!Q$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!Q$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(Q$15-$D$15+2<=LIFETIME_MH,Q11,\nSUMPRODUCT(OFFSET(Q11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!R$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!R$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(R$15-$D$15+2<=LIFETIME_MH,R11,\nSUMPRODUCT(OFFSET(R11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!S$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!S$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(S$15-$D$15+2<=LIFETIME_MH,S11,\nSUMPRODUCT(OFFSET(S11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!T$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!T$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(T$15-$D$15+2<=LIFETIME_MH,T11,\nSUMPRODUCT(OFFSET(T11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!U$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!U$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(U$15-$D$15+2<=LIFETIME_MH,U11,\nSUMPRODUCT(OFFSET(U11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!V$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!V$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(V$15-$D$15+2<=LIFETIME_MH,V11,\nSUMPRODUCT(OFFSET(V11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!W$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!W$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079416},{"$f":"IF(W$15-$D$15+2<=LIFETIME_MH,W11,\nSUMPRODUCT(OFFSET(W11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!X$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!X$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":761.40464763936404},{"$f":"IF(X$15-$D$15+2<=LIFETIME_MH,X11,\nSUMPRODUCT(OFFSET(X11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!Y$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!Y$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":762.56859392138495},{"$f":"IF(Y$15-$D$15+2<=LIFETIME_MH,Y11,\nSUMPRODUCT(OFFSET(Y11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!Z$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!Z$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":763.72031868635509},{"$f":"IF(Z$15-$D$15+2<=LIFETIME_MH,Z11,\nSUMPRODUCT(OFFSET(Z11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AA$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AA$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":764.77028457618007},{"$f":"IF(AA$15-$D$15+2<=LIFETIME_MH,AA11,\nSUMPRODUCT(OFFSET(AA11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AB$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AB$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":765.7060357192554},{"$f":"IF(AB$15-$D$15+2<=LIFETIME_MH,AB11,\nSUMPRODUCT(OFFSET(AB11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AC$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AC$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":766.54475640113139},{"$f":"IF(AC$15-$D$15+2<=LIFETIME_MH,AC11,\nSUMPRODUCT(OFFSET(AC11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AD$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AD$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":757.53888419968098},{"$f":"IF(AD$15-$D$15+2<=LIFETIME_MH,AD11,\nSUMPRODUCT(OFFSET(AD11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AE$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AE$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":748.55335497933049},{"$f":"IF(AE$15-$D$15+2<=LIFETIME_MH,AE11,\nSUMPRODUCT(OFFSET(AE11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AF$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AF$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":739.96921047994886},{"$f":"IF(AF$15-$D$15+2<=LIFETIME_MH,AF11,\nSUMPRODUCT(OFFSET(AF11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AG$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AG$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":731.66220081262281},{"$f":"IF(AG$15-$D$15+2<=LIFETIME_MH,AG11,\nSUMPRODUCT(OFFSET(AG11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AH$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AH$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":721.00608833555407},{"$f":"IF(AH$15-$D$15+2<=LIFETIME_MH,AH11,\nSUMPRODUCT(OFFSET(AH11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AI$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AI$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":710.72161463559792},{"$f":"IF(AI$15-$D$15+2<=LIFETIME_MH,AI11,\nSUMPRODUCT(OFFSET(AI11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AJ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AJ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":700.59872417926852},{"$f":"IF(AJ$15-$D$15+2<=LIFETIME_MH,AJ11,\nSUMPRODUCT(OFFSET(AJ11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AK$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AK$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":690.02085190059859},{"$f":"IF(AK$15-$D$15+2<=LIFETIME_MH,AK11,\nSUMPRODUCT(OFFSET(AK11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AL$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AL$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":679.65227222169017},{"$f":"IF(AL$15-$D$15+2<=LIFETIME_MH,AL11,\nSUMPRODUCT(OFFSET(AL11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AM$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AM$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":669.78798551994396},{"$f":"IF(AM$15-$D$15+2<=LIFETIME_MH,AM11,\nSUMPRODUCT(OFFSET(AM11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AN$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AN$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":659.90692028281478},{"$f":"IF(AN$15-$D$15+2<=LIFETIME_MH,AN11,\nSUMPRODUCT(OFFSET(AN11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AO$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AO$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":649.60196574128747},{"$f":"IF(AO$15-$D$15+2<=LIFETIME_MH,AO11,\nSUMPRODUCT(OFFSET(AO11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AP$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AP$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":639.71792872294213},{"$f":"IF(AP$15-$D$15+2<=LIFETIME_MH,AP11,\nSUMPRODUCT(OFFSET(AP11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AQ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AQ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":628.06379742325646},{"$f":"IF(AQ$15-$D$15+2<=LIFETIME_MH,AQ11,\nSUMPRODUCT(OFFSET(AQ11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AR$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AR$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":617.15900620674154},{"$f":"IF(AR$15-$D$15+2<=LIFETIME_MH,AR11,\nSUMPRODUCT(OFFSET(AR11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AS$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AS$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":605.42153452725165},{"$f":"IF(AS$15-$D$15+2<=LIFETIME_MH,AS11,\nSUMPRODUCT(OFFSET(AS11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AT$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AT$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":593.71984008161758},{"$f":"IF(AT$15-$D$15+2<=LIFETIME_MH,AT11,\nSUMPRODUCT(OFFSET(AT11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AU$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AU$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":582.28404203461128},{"$f":"IF(AU$15-$D$15+2<=LIFETIME_MH,AU11,\nSUMPRODUCT(OFFSET(AU11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AV$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AV$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":571.0537982996749},{"$f":"IF(AV$15-$D$15+2<=LIFETIME_MH,AV11,\nSUMPRODUCT(OFFSET(AV11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AW$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AW$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":566.83615765055674},{"$f":"IF(AW$15-$D$15+2<=LIFETIME_MH,AW11,\nSUMPRODUCT(OFFSET(AW11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AX$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AX$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":562.15904211699672},{"$f":"IF(AX$15-$D$15+2<=LIFETIME_MH,AX11,\nSUMPRODUCT(OFFSET(AX11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AY$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AY$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":557.18018286400786},{"$f":"IF(AY$15-$D$15+2<=LIFETIME_MH,AY11,\nSUMPRODUCT(OFFSET(AY11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AZ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AZ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":552.01228936255916},{"$f":"IF(AZ$15-$D$15+2<=LIFETIME_MH,AZ11,\nSUMPRODUCT(OFFSET(AZ11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BA$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BA$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":549.12031500814339},{"$f":"IF(BA$15-$D$15+2<=LIFETIME_MH,BA11,\nSUMPRODUCT(OFFSET(BA11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BB$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BB$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":546.10183324516993},{"$f":"IF(BB$15-$D$15+2<=LIFETIME_MH,BB11,\nSUMPRODUCT(OFFSET(BB11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BC$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BC$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":543.23536827503881},{"$f":"IF(BC$15-$D$15+2<=LIFETIME_MH,BC11,\nSUMPRODUCT(OFFSET(BC11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BD$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BD$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":540.16280591315376},{"$f":"IF(BD$15-$D$15+2<=LIFETIME_MH,BD11,\nSUMPRODUCT(OFFSET(BD11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BE$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BE$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":537.0544418731879},{"$f":"IF(BE$15-$D$15+2<=LIFETIME_MH,BE11,\nSUMPRODUCT(OFFSET(BE11,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BF$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BF$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":533.99532256114946}]
[null,null,"POST-Case UEC",{"$f":"IF(D$15-$D$15+2<=LIFETIME_MH,D12,\nSUMPRODUCT(OFFSET(D12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!E$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!E$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(E$15-$D$15+2<=LIFETIME_MH,E12,\nSUMPRODUCT(OFFSET(E12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!F$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!F$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(F$15-$D$15+2<=LIFETIME_MH,F12,\nSUMPRODUCT(OFFSET(F12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!G$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!G$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(G$15-$D$15+2<=LIFETIME_MH,G12,\nSUMPRODUCT(OFFSET(G12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!H$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!H$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(H$15-$D$15+2<=LIFETIME_MH,H12,\nSUMPRODUCT(OFFSET(H12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!I$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!I$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(I$15-$D$15+2<=LIFETIME_MH,I12,\nSUMPRODUCT(OFFSET(I12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!J$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!J$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(J$15-$D$15+2<=LIFETIME_MH,J12,\nSUMPRODUCT(OFFSET(J12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!K$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!K$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(K$15-$D$15+2<=LIFETIME_MH,K12,\nSUMPRODUCT(OFFSET(K12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!L$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!L$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(L$15-$D$15+2<=LIFETIME_MH,L12,\nSUMPRODUCT(OFFSET(L12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!M$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!M$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(M$15-$D$15+2<=LIFETIME_MH,M12,\nSUMPRODUCT(OFFSET(M12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!N$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!N$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(N$15-$D$15+2<=LIFETIME_MH,N12,\nSUMPRODUCT(OFFSET(N12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!O$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!O$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(O$15-$D$15+2<=LIFETIME_MH,O12,\nSUMPRODUCT(OFFSET(O12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!P$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!P$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(P$15-$D$15+2<=LIFETIME_MH,P12,\nSUMPRODUCT(OFFSET(P12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!Q$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!Q$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(Q$15-$D$15+2<=LIFETIME_MH,Q12,\nSUMPRODUCT(OFFSET(Q12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!R$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!R$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(R$15-$D$15+2<=LIFETIME_MH,R12,\nSUMPRODUCT(OFFSET(R12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!S$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!S$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(S$15-$D$15+2<=LIFETIME_MH,S12,\nSUMPRODUCT(OFFSET(S12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!T$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!T$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(T$15-$D$15+2<=LIFETIME_MH,T12,\nSUMPRODUCT(OFFSET(T12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!U$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!U$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(U$15-$D$15+2<=LIFETIME_MH,U12,\nSUMPRODUCT(OFFSET(U12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!V$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!V$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079427},{"$f":"IF(V$15-$D$15+2<=LIFETIME_MH,V12,\nSUMPRODUCT(OFFSET(V12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!W$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!W$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":760.02358346079416},{"$f":"IF(W$15-$D$15+2<=LIFETIME_MH,W12,\nSUMPRODUCT(OFFSET(W12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!X$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!X$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":761.40464763936404},{"$f":"IF(X$15-$D$15+2<=LIFETIME_MH,X12,\nSUMPRODUCT(OFFSET(X12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!Y$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!Y$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":762.56859392138495},{"$f":"IF(Y$15-$D$15+2<=LIFETIME_MH,Y12,\nSUMPRODUCT(OFFSET(Y12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!Z$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!Z$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":763.72031868635509},{"$f":"IF(Z$15-$D$15+2<=LIFETIME_MH,Z12,\nSUMPRODUCT(OFFSET(Z12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AA$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AA$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":764.77028457618007},{"$f":"IF(AA$15-$D$15+2<=LIFETIME_MH,AA12,\nSUMPRODUCT(OFFSET(AA12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AB$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AB$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":765.7060357192554},{"$f":"IF(AB$15-$D$15+2<=LIFETIME_MH,AB12,\nSUMPRODUCT(OFFSET(AB12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AC$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AC$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":766.54475640113139},{"$f":"IF(AC$15-$D$15+2<=LIFETIME_MH,AC12,\nSUMPRODUCT(OFFSET(AC12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AD$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AD$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":757.53888419968098},{"$f":"IF(AD$15-$D$15+2<=LIFETIME_MH,AD12,\nSUMPRODUCT(OFFSET(AD12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AE$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AE$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":748.55335497933049},{"$f":"IF(AE$15-$D$15+2<=LIFETIME_MH,AE12,\nSUMPRODUCT(OFFSET(AE12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AF$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AF$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":739.96921047994886},{"$f":"IF(AF$15-$D$15+2<=LIFETIME_MH,AF12,\nSUMPRODUCT(OFFSET(AF12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AG$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AG$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":731.66220081262281},{"$f":"IF(AG$15-$D$15+2<=LIFETIME_MH,AG12,\nSUMPRODUCT(OFFSET(AG12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AH$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AH$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":721.00608833555407},{"$f":"IF(AH$15-$D$15+2<=LIFETIME_MH,AH12,\nSUMPRODUCT(OFFSET(AH12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AI$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AI$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":710.72161463559792},{"$f":"IF(AI$15-$D$15+2<=LIFETIME_MH,AI12,\nSUMPRODUCT(OFFSET(AI12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AJ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AJ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":700.59872417926852},{"$f":"IF(AJ$15-$D$15+2<=LIFETIME_MH,AJ12,\nSUMPRODUCT(OFFSET(AJ12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AK$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AK$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":690.02085190059859},{"$f":"IF(AK$15-$D$15+2<=LIFETIME_MH,AK12,\nSUMPRODUCT(OFFSET(AK12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AL$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AL$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":679.65227222169017},{"$f":"IF(AL$15-$D$15+2<=LIFETIME_MH,AL12,\nSUMPRODUCT(OFFSET(AL12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AM$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AM$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":669.5901300885796},{"$f":"IF(AM$15-$D$15+2<=LIFETIME_MH,AM12,\nSUMPRODUCT(OFFSET(AM12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AN$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AN$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":659.51305407680002},{"$f":"IF(AN$15-$D$15+2<=LIFETIME_MH,AN12,\nSUMPRODUCT(OFFSET(AN12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AO$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AO$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":649.01689251988921},{"$f":"IF(AO$15-$D$15+2<=LIFETIME_MH,AO12,\nSUMPRODUCT(OFFSET(AO12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AP$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AP$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":638.95988333259129},{"$f":"IF(AP$15-$D$15+2<=LIFETIME_MH,AP12,\nSUMPRODUCT(OFFSET(AP12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AQ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AQ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":627.12834052728022},{"$f":"IF(AQ$15-$D$15+2<=LIFETIME_MH,AQ12,\nSUMPRODUCT(OFFSET(AQ12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AR$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AR$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":616.06947557303977},{"$f":"IF(AR$15-$D$15+2<=LIFETIME_MH,AR12,\nSUMPRODUCT(OFFSET(AR12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AS$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AS$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":604.18138357286898},{"$f":"IF(AS$15-$D$15+2<=LIFETIME_MH,AS12,\nSUMPRODUCT(OFFSET(AS12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AT$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AT$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":592.34366419403761},{"$f":"IF(AT$15-$D$15+2<=LIFETIME_MH,AT12,\nSUMPRODUCT(OFFSET(AT12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AU$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AU$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":580.78843602036534},{"$f":"IF(AU$15-$D$15+2<=LIFETIME_MH,AU12,\nSUMPRODUCT(OFFSET(AU12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AV$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AV$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":569.44920333671996},{"$f":"IF(AV$15-$D$15+2<=LIFETIME_MH,AV12,\nSUMPRODUCT(OFFSET(AV12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AW$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AW$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":565.12567200132219},{"$f":"IF(AW$15-$D$15+2<=LIFETIME_MH,AW12,\nSUMPRODUCT(OFFSET(AW12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AX$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AX$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":560.33731346217303},{"$f":"IF(AX$15-$D$15+2<=LIFETIME_MH,AX12,\nSUMPRODUCT(OFFSET(AX12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AY$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AY$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":555.24600005547779},{"$f":"IF(AY$15-$D$15+2<=LIFETIME_MH,AY12,\nSUMPRODUCT(OFFSET(AY12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!AZ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!AZ$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":549.96270561577012},{"$f":"IF(AZ$15-$D$15+2<=LIFETIME_MH,AZ12,\nSUMPRODUCT(OFFSET(AZ12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BA$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BA$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":546.95773954166941},{"$f":"IF(BA$15-$D$15+2<=LIFETIME_MH,BA12,\nSUMPRODUCT(OFFSET(BA12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BB$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BB$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":543.82702462733414},{"$f":"IF(BB$15-$D$15+2<=LIFETIME_MH,BB12,\nSUMPRODUCT(OFFSET(BB12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BC$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BC$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":540.8605479776819},{"$f":"IF(BC$15-$D$15+2<=LIFETIME_MH,BC12,\nSUMPRODUCT(OFFSET(BC12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BD$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BD$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":537.68602159964303},{"$f":"IF(BD$15-$D$15+2<=LIFETIME_MH,BD12,\nSUMPRODUCT(OFFSET(BD12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BE$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BE$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":534.48022560585241},{"$f":"IF(BE$15-$D$15+2<=LIFETIME_MH,BE12,\nSUMPRODUCT(OFFSET(BE12,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH),OFFSET('Shipments and Stock - MH'!BF$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH))/\nSUM(OFFSET('Shipments and Stock - MH'!BF$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":531.49347674324099}]

{"sheet":"Results-SF","index":19,"n_rows":46,"n_cols":28,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RESULTS - Single Family"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"SINGLE FAMILY"]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D11+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P UEC*",{"$f":"'6P UEC Development'!D11","v":204.0737},{"$f":"'6P UEC Development'!E11","v":236.5444},{"$f":"'6P UEC Development'!F11","v":237.44329999999999},{"$f":"'6P UEC Development'!G11","v":229.27250000000001},{"$f":"'6P UEC Development'!H11","v":231.71379999999999},{"$f":"'6P UEC Development'!I11","v":231.70760000000001},{"$f":"'6P UEC Development'!J11","v":227.48490000000001},{"$f":"'6P UEC Development'!K11","v":223.56370000000001},{"$f":"'6P UEC Development'!L11","v":219.9023},{"$f":"'6P UEC Development'!M11","v":216.36320000000001},{"$f":"'6P UEC Development'!N11","v":213.04769999999999},{"$f":"'6P UEC Development'!O11","v":209.91120000000001},{"$f":"'6P UEC Development'!P11","v":206.9847},{"$f":"'6P UEC Development'!Q11","v":204.20259999999999},{"$f":"'6P UEC Development'!R11","v":201.57759999999999},{"$f":"'6P UEC Development'!S11","v":199.08349999999999},{"$f":"'6P UEC Development'!T11","v":196.7183},{"$f":"'6P UEC Development'!U11","v":194.4752},{"$f":"'6P UEC Development'!V11","v":192.33500000000001},{"$f":"'6P UEC Development'!W11","v":190.30869999999999},{"$f":"'6P UEC Development'!X11","v":188.36580000000001},{"$f":"'6P UEC Development'!Y11","v":186.5033},{"$f":"'6P UEC Development'!Z11","v":184.73220000000001},{"$f":"'6P UEC Development'!AA11","v":183.03620000000001},{"$f":"'6P UEC Development'!AB11","v":181.39189999999999}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(D$11,'UEC-SF'!$D$10:$BE$10))","v":598.86722726894209},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(E$11,'UEC-SF'!$D$10:$BE$10))","v":598.81910257780839},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(F$11,'UEC-SF'!$D$10:$BE$10))","v":598.78417622238408},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(G$11,'UEC-SF'!$D$10:$BE$10))","v":598.76186069846085},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(H$11,'UEC-SF'!$D$10:$BE$10))","v":598.74344428750783},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(I$11,'UEC-SF'!$D$10:$BE$10))","v":598.72373511512774},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(J$11,'UEC-SF'!$D$10:$BE$10))","v":598.70569635647507},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(K$11,'UEC-SF'!$D$10:$BE$10))","v":593.86318856974492},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(L$11,'UEC-SF'!$D$10:$BE$10))","v":589.366155138409},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(M$11,'UEC-SF'!$D$10:$BE$10))","v":584.84510289326772},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(N$11,'UEC-SF'!$D$10:$BE$10))","v":580.3010324244608},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(O$11,'UEC-SF'!$D$10:$BE$10))","v":575.73459867436327},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(P$11,'UEC-SF'!$D$10:$BE$10))","v":571.14276205847989},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(Q$11,'UEC-SF'!$D$10:$BE$10))","v":566.52512888034107},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(R$11,'UEC-SF'!$D$10:$BE$10))","v":561.8817081166377},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(S$11,'UEC-SF'!$D$10:$BE$10))","v":557.2122860321391},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(T$11,'UEC-SF'!$D$10:$BE$10))","v":552.51764929860656},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(U$11,'UEC-SF'!$D$10:$BE$10))","v":547.79755070593001},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(V$11,'UEC-SF'!$D$10:$BE$10))","v":546.12303633521424},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(W$11,'UEC-SF'!$D$10:$BE$10))","v":544.46994263807153},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(X$11,'UEC-SF'!$D$10:$BE$10))","v":542.81103263907846},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(Y$11,'UEC-SF'!$D$10:$BE$10))","v":541.18427497146138},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(Z$11,'UEC-SF'!$D$10:$BE$10))","v":539.6005408484117},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(AA$11,'UEC-SF'!$D$10:$BE$10))","v":537.99645338504661},{"$f":"OFFSET('UEC-SF'!$C11,0,MATCH(AB$11,'UEC-SF'!$D$10:$BE$10))","v":536.36883231860349}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(D$11,'UEC-SF'!$D$10:$BE$10))","v":598.86722726894209},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(E$11,'UEC-SF'!$D$10:$BE$10))","v":598.81910257780839},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(F$11,'UEC-SF'!$D$10:$BE$10))","v":598.78417622238408},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(G$11,'UEC-SF'!$D$10:$BE$10))","v":598.76186069846085},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(H$11,'UEC-SF'!$D$10:$BE$10))","v":598.74344428750783},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(I$11,'UEC-SF'!$D$10:$BE$10))","v":595.09707886454112},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(J$11,'UEC-SF'!$D$10:$BE$10))","v":595.09900996088584},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(K$11,'UEC-SF'!$D$10:$BE$10))","v":590.38017542031366},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(L$11,'UEC-SF'!$D$10:$BE$10))","v":586.00561183061336},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(M$11,'UEC-SF'!$D$10:$BE$10))","v":581.60612552222676},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(N$11,'UEC-SF'!$D$10:$BE$10))","v":577.2379612942741},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(O$11,'UEC-SF'!$D$10:$BE$10))","v":572.87132554859795},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(P$11,'UEC-SF'!$D$10:$BE$10))","v":568.48020357952464},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(Q$11,'UEC-SF'!$D$10:$BE$10))","v":564.06374727158311},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(R$11,'UEC-SF'!$D$10:$BE$10))","v":559.53115635394386},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(S$11,'UEC-SF'!$D$10:$BE$10))","v":554.86414566481676},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(T$11,'UEC-SF'!$D$10:$BE$10))","v":550.170817837237},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(U$11,'UEC-SF'!$D$10:$BE$10))","v":545.45094549139048},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(V$11,'UEC-SF'!$D$10:$BE$10))","v":543.76905285403257},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(W$11,'UEC-SF'!$D$10:$BE$10))","v":542.14173341368769},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(X$11,'UEC-SF'!$D$10:$BE$10))","v":540.53332292887069},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(Y$11,'UEC-SF'!$D$10:$BE$10))","v":538.95616068323454},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(Z$11,'UEC-SF'!$D$10:$BE$10))","v":537.42105833998005},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(AA$11,'UEC-SF'!$D$10:$BE$10))","v":535.86548272942571},{"$f":"OFFSET('UEC-SF'!$C12,0,MATCH(AB$11,'UEC-SF'!$D$10:$BE$10))","v":534.2358928613296}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(D$11,'UEC-SF'!$D$10:$BE$10,0))","v":735.66365127550387},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(E$11,'UEC-SF'!$D$10:$BE$10,0))","v":725.43498297837539},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(F$11,'UEC-SF'!$D$10:$BE$10,0))","v":714.73073983416543},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(G$11,'UEC-SF'!$D$10:$BE$10,0))","v":704.07868893834552},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(H$11,'UEC-SF'!$D$10:$BE$10,0))","v":693.83694074643643},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(I$11,'UEC-SF'!$D$10:$BE$10,0))","v":683.70966671735414},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(J$11,'UEC-SF'!$D$10:$BE$10,0))","v":673.77179180683709},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(K$11,'UEC-SF'!$D$10:$BE$10,0))","v":663.67788872793813},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(L$11,'UEC-SF'!$D$10:$BE$10,0))","v":653.54994960270596},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(M$11,'UEC-SF'!$D$10:$BE$10,0))","v":644.24467015836285},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(N$11,'UEC-SF'!$D$10:$BE$10,0))","v":635.0183031261098},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(O$11,'UEC-SF'!$D$10:$BE$10,0))","v":625.19303371358933},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(P$11,'UEC-SF'!$D$10:$BE$10,0))","v":615.06195570059674},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(Q$11,'UEC-SF'!$D$10:$BE$10,0))","v":604.68458639479752},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(R$11,'UEC-SF'!$D$10:$BE$10,0))","v":593.79186211014155},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(S$11,'UEC-SF'!$D$10:$BE$10,0))","v":590.03581803003158},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(T$11,'UEC-SF'!$D$10:$BE$10,0))","v":586.2382388967892},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(U$11,'UEC-SF'!$D$10:$BE$10,0))","v":582.47772499725409},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(V$11,'UEC-SF'!$D$10:$BE$10,0))","v":578.75565448411226},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(W$11,'UEC-SF'!$D$10:$BE$10,0))","v":575.97196201192639},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(X$11,'UEC-SF'!$D$10:$BE$10,0))","v":572.90745060801567},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(Y$11,'UEC-SF'!$D$10:$BE$10,0))","v":569.92745533035679},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(Z$11,'UEC-SF'!$D$10:$BE$10,0))","v":566.84381159778991},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AA$11,'UEC-SF'!$D$10:$BE$10,0))","v":563.75059380734899},{"$f":"OFFSET('UEC-SF'!$C16,0,MATCH(AB$11,'UEC-SF'!$D$10:$BE$10,0))","v":560.57688851394346}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(D$11,'UEC-SF'!$D$10:$BE$10,0))","v":735.66365127550387},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(E$11,'UEC-SF'!$D$10:$BE$10,0))","v":725.43498297837539},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(F$11,'UEC-SF'!$D$10:$BE$10,0))","v":714.73073983416543},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(G$11,'UEC-SF'!$D$10:$BE$10,0))","v":704.07868893834552},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(H$11,'UEC-SF'!$D$10:$BE$10,0))","v":693.83694074643643},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(I$11,'UEC-SF'!$D$10:$BE$10,0))","v":683.49795945973062},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(J$11,'UEC-SF'!$D$10:$BE$10,0))","v":673.35378099895479},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(K$11,'UEC-SF'!$D$10:$BE$10,0))","v":663.06431939852155},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(L$11,'UEC-SF'!$D$10:$BE$10,0))","v":652.75283200217984},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(M$11,'UEC-SF'!$D$10:$BE$10,0))","v":643.26485325849023},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(N$11,'UEC-SF'!$D$10:$BE$10,0))","v":633.87291895390172},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(O$11,'UEC-SF'!$D$10:$BE$10,0))","v":623.88955158264093},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(P$11,'UEC-SF'!$D$10:$BE$10,0))","v":613.61266349383311},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(Q$11,'UEC-SF'!$D$10:$BE$10,0))","v":603.10256193952125},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(R$11,'UEC-SF'!$D$10:$BE$10,0))","v":592.08147839470621},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(S$11,'UEC-SF'!$D$10:$BE$10,0))","v":588.20191211873146},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(T$11,'UEC-SF'!$D$10:$BE$10,0))","v":584.28873304103672},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(U$11,'UEC-SF'!$D$10:$BE$10,0))","v":580.42189080069113},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(V$11,'UEC-SF'!$D$10:$BE$10,0))","v":576.59659085520491},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(W$11,'UEC-SF'!$D$10:$BE$10,0))","v":573.70727746502735},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(X$11,'UEC-SF'!$D$10:$BE$10,0))","v":570.53185134658133},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(Y$11,'UEC-SF'!$D$10:$BE$10,0))","v":567.45068945058097},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(Z$11,'UEC-SF'!$D$10:$BE$10,0))","v":564.26795691298332},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(AA$11,'UEC-SF'!$D$10:$BE$10,0))","v":561.08117110485819},{"$f":"OFFSET('UEC-SF'!$C17,0,MATCH(AB$11,'UEC-SF'!$D$10:$BE$10,0))","v":557.9822676223539}]
[]
[null,null,"Stock and Shipments (units)",2010,{"$f":"D18+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments",{"$f":"'Shipments and Stock - SF'!AH11","v":141874.00423581852},{"$f":"'Shipments and Stock - SF'!AI11","v":150381.40884879912},{"$f":"'Shipments and Stock - SF'!AJ11","v":155273.64526947532},{"$f":"'Shipments and Stock - SF'!AK11","v":156179.55573019106},{"$f":"'Shipments and Stock - SF'!AL11","v":155920.59487807468},{"$f":"'Shipments and Stock - SF'!AM11","v":156033.87985230936},{"$f":"'Shipments and Stock - SF'!AN11","v":156151.583732447},{"$f":"'Shipments and Stock - SF'!AO11","v":155508.90352358652},{"$f":"'Shipments and Stock - SF'!AP11","v":154790.98425345434},{"$f":"'Shipments and Stock - SF'!AQ11","v":154017.2552667413},{"$f":"'Shipments and Stock - SF'!AR11","v":155320.00562011992},{"$f":"'Shipments and Stock - SF'!AS11","v":154382.56227312863},{"$f":"'Shipments and Stock - SF'!AT11","v":153762.27183621703},{"$f":"'Shipments and Stock - SF'!AU11","v":153315.03719175825},{"$f":"'Shipments and Stock - SF'!AV11","v":152802.54295774901},{"$f":"'Shipments and Stock - SF'!AW11","v":152688.83485641371},{"$f":"'Shipments and Stock - SF'!AX11","v":152386.71725062258},{"$f":"'Shipments and Stock - SF'!AY11","v":151740.89701827589},{"$f":"'Shipments and Stock - SF'!AZ11","v":31434.848541155672},{"$f":"'Shipments and Stock - SF'!BA11","v":30861.814126314748},{"$f":"'Shipments and Stock - SF'!BB11","v":30737.884110288393},{"$f":"'Shipments and Stock - SF'!BC11","v":30737.884110288393},{"$f":"'Shipments and Stock - SF'!BD11","v":30737.884110288393},{"$f":"'Shipments and Stock - SF'!BE11","v":30737.884110288393},{"$f":"'Shipments and Stock - SF'!BF11","v":30737.884110288393}]
[null,null,"Replacement Shipments",{"$f":"'Shipments and Stock - SF'!AH12","v":17214.005224312863},{"$f":"'Shipments and Stock - SF'!AI12","v":18240.928232773822},{"$f":"'Shipments and Stock - SF'!AJ12","v":31182.362946317622},{"$f":"'Shipments and Stock - SF'!AK12","v":32063.787816804172},{"$f":"'Shipments and Stock - SF'!AL12","v":31831.662745913407},{"$f":"'Shipments and Stock - SF'!AM12","v":32578.268004053363},{"$f":"'Shipments and Stock - SF'!AN12","v":33023.266408011237},{"$f":"'Shipments and Stock - SF'!AO12","v":33776.10782899816},{"$f":"'Shipments and Stock - SF'!AP12","v":34123.114996802498},{"$f":"'Shipments and Stock - SF'!AQ12","v":37093.430743169825},{"$f":"'Shipments and Stock - SF'!AR12","v":36742.722113824217},{"$f":"'Shipments and Stock - SF'!AS12","v":39340.524168041884},{"$f":"'Shipments and Stock - SF'!AT12","v":40598.261497057982},{"$f":"'Shipments and Stock - SF'!AU12","v":41556.716906359448},{"$f":"'Shipments and Stock - SF'!AV12","v":43621.590437932784},{"$f":"'Shipments and Stock - SF'!AW12","v":43010.267849182797},{"$f":"'Shipments and Stock - SF'!AX12","v":41156.742515681806},{"$f":"'Shipments and Stock - SF'!AY12","v":38663.350477338739},{"$f":"'Shipments and Stock - SF'!AZ12","v":38242.236325319827},{"$f":"'Shipments and Stock - SF'!BA12","v":40566.934508535865},{"$f":"'Shipments and Stock - SF'!BB12","v":44688.667712433999},{"$f":"'Shipments and Stock - SF'!BC12","v":42781.886203397975},{"$f":"'Shipments and Stock - SF'!BD12","v":43956.768333419845},{"$f":"'Shipments and Stock - SF'!BE12","v":43640.756448892906},{"$f":"'Shipments and Stock - SF'!BF12","v":44424.05881952597}]
[null,null,"Net New Shipments",{"$f":"'Shipments and Stock - SF'!AH13","v":23352.929284223006},{"$f":"'Shipments and Stock - SF'!AI13","v":26447.739479660173},{"$f":"'Shipments and Stock - SF'!AJ13","v":11599.523257080349},{"$f":"'Shipments and Stock - SF'!AK13","v":11892.980516615673},{"$f":"'Shipments and Stock - SF'!AL13","v":11809.093702979502},{"$f":"'Shipments and Stock - SF'!AM13","v":11845.790815472603},{"$f":"'Shipments and Stock - SF'!AN13","v":11883.919371880358},{"$f":"'Shipments and Stock - SF'!AO13","v":11675.73193942639},{"$f":"'Shipments and Stock - SF'!AP13","v":11443.17184577859},{"$f":"'Shipments and Stock - SF'!AQ13","v":11192.532960469485},{"$f":"'Shipments and Stock - SF'!AR13","v":11003.249421801185},{"$f":"'Shipments and Stock - SF'!AS13","v":10715.560248420923},{"$f":"'Shipments and Stock - SF'!AT13","v":10525.201179125223},{"$f":"'Shipments and Stock - SF'!AU13","v":10387.950682245302},{"$f":"'Shipments and Stock - SF'!AV13","v":10230.67286591907},{"$f":"'Shipments and Stock - SF'!AW13","v":10195.777328194468},{"$f":"'Shipments and Stock - SF'!AX13","v":10103.061363488319},{"$f":"'Shipments and Stock - SF'!AY13","v":9904.867531943717},{"$f":"'Shipments and Stock - SF'!AZ13","v":9646.9462620449485},{"$f":"'Shipments and Stock - SF'!BA13","v":9471.08945144061},{"$f":"'Shipments and Stock - SF'!BB13","v":9433.0569410152966},{"$f":"'Shipments and Stock - SF'!BC13","v":9527.387510425644},{"$f":"'Shipments and Stock - SF'!BD13","v":9622.6613855296746},{"$f":"'Shipments and Stock - SF'!BE13","v":9718.8879993851297},{"$f":"'Shipments and Stock - SF'!BF13","v":9816.0768793789903}]
[null,null,"Total Model Shipments",{"$f":"'Shipments and Stock - SF'!AH14","v":40566.934508535865},{"$f":"'Shipments and Stock - SF'!AI14","v":44688.667712433991},{"$f":"'Shipments and Stock - SF'!AJ14","v":42781.886203397968},{"$f":"'Shipments and Stock - SF'!AK14","v":43956.768333419845},{"$f":"'Shipments and Stock - SF'!AL14","v":43640.756448892906},{"$f":"'Shipments and Stock - SF'!AM14","v":44424.058819525962},{"$f":"'Shipments and Stock - SF'!AN14","v":44907.185779891595},{"$f":"'Shipments and Stock - SF'!AO14","v":45451.83976842455},{"$f":"'Shipments and Stock - SF'!AP14","v":45566.286842581088},{"$f":"'Shipments and Stock - SF'!AQ14","v":48285.963703639311},{"$f":"'Shipments and Stock - SF'!AR14","v":47745.971535625402},{"$f":"'Shipments and Stock - SF'!AS14","v":50056.084416462807},{"$f":"'Shipments and Stock - SF'!AT14","v":51123.462676183204},{"$f":"'Shipments and Stock - SF'!AU14","v":51944.667588604752},{"$f":"'Shipments and Stock - SF'!AV14","v":53852.263303851854},{"$f":"'Shipments and Stock - SF'!AW14","v":53206.045177377266},{"$f":"'Shipments and Stock - SF'!AX14","v":51259.803879170126},{"$f":"'Shipments and Stock - SF'!AY14","v":48568.218009282456},{"$f":"'Shipments and Stock - SF'!AZ14","v":47889.182587364776},{"$f":"'Shipments and Stock - SF'!BA14","v":50038.023959976475},{"$f":"'Shipments and Stock - SF'!BB14","v":54121.724653449295},{"$f":"'Shipments and Stock - SF'!BC14","v":52309.273713823619},{"$f":"'Shipments and Stock - SF'!BD14","v":53579.429718949519},{"$f":"'Shipments and Stock - SF'!BE14","v":53359.644448278035},{"$f":"'Shipments and Stock - SF'!BF14","v":54240.13569890496}]
[null,null,"Model Installed Stock",{"$f":"'Shipments and Stock - SF'!AH15","v":687412.27652211953},{"$f":"'Shipments and Stock - SF'!AI15","v":713860.0160017797},{"$f":"'Shipments and Stock - SF'!AJ15","v":725459.53925886005},{"$f":"'Shipments and Stock - SF'!AK15","v":737352.51977547572},{"$f":"'Shipments and Stock - SF'!AL15","v":749161.61347845523},{"$f":"'Shipments and Stock - SF'!AM15","v":761007.40429392783},{"$f":"'Shipments and Stock - SF'!AN15","v":772891.32366580819},{"$f":"'Shipments and Stock - SF'!AO15","v":784567.05560523458},{"$f":"'Shipments and Stock - SF'!AP15","v":796010.22745101317},{"$f":"'Shipments and Stock - SF'!AQ15","v":807202.76041148265},{"$f":"'Shipments and Stock - SF'!AR15","v":818206.00983328384},{"$f":"'Shipments and Stock - SF'!AS15","v":828921.57008170476},{"$f":"'Shipments and Stock - SF'!AT15","v":839446.77126082999},{"$f":"'Shipments and Stock - SF'!AU15","v":849834.7219430753},{"$f":"'Shipments and Stock - SF'!AV15","v":860065.39480899437},{"$f":"'Shipments and Stock - SF'!AW15","v":870261.17213718884},{"$f":"'Shipments and Stock - SF'!AX15","v":880364.23350067716},{"$f":"'Shipments and Stock - SF'!AY15","v":890269.10103262088},{"$f":"'Shipments and Stock - SF'!AZ15","v":899916.04729466583},{"$f":"'Shipments and Stock - SF'!BA15","v":909387.13674610644},{"$f":"'Shipments and Stock - SF'!BB15","v":918820.19368712173},{"$f":"'Shipments and Stock - SF'!BC15","v":928347.58119754738},{"$f":"'Shipments and Stock - SF'!BD15","v":937970.24258307705},{"$f":"'Shipments and Stock - SF'!BE15","v":947689.13058246218},{"$f":"'Shipments and Stock - SF'!BF15","v":957505.20746184117}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,{"$f":"D27+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":28952752.978219159},35571880.127293877,36868686.73581361,35807677.191150233,36128953.537459217,36154235.81926696,35522127.410217337,34766145.854676038,34038893.456598394,33323666.204729002,33090569.961353622,32406628.905827161,31826437.70733783,31307329.213653732,30801569.883319948,30397827.654136837,29977255.960123148,29509841.29580861,6046021.5941631766,5873271.7260205951,5789966.1307417611,5732716.821586349,5678276.9550386174,5626145.5035875682,5575603.200745021]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":24294207.587927639},{"$f":"E13*E22","v":26760427.894957606},25617116.48754143,26319636.397609647,26129616.827522408,26597738.425400715,26886187.933759592,26992174.491237741,26855227.280345891,28239809.410555523,27707036.57623234,28819019.672722265,29198795.678868882,29427959.500280783,30258601.691115208,29647062.064015657,28321946.342826672,26605550.867636569,26153385.802223124,27244200.03521084,29377869.247346684,28308956.369099356,28911489.254694622,28707299.467060674,29092718.249624252]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":24294207.587927639},{"$f":"E14*E22","v":26760427.894957606},25617116.48754143,26319636.397609647,26129616.827522408,26436627.634806454,26724221.79774306,26833865.135658473,26702099.800035957,28083412.266780529,27560787.269238848,28675695.431431565,29062676.469846856,29300103.850805145,30132019.158681285,29522126.801549081,28201648.222379401,26491580.433995094,26040655.457485173,27127701.046257284,29254595.669570331,28192405.328930818,28794713.82481043,28593591.630547028,28977027.324024171]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D32+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D15*D$23","v":505704225.27786875},{"$f":"E15*E$23","v":517859028.55719382},518508233.21423781,519154195.40890247,519796002.02055568,520308118.75924015,520752372.01826966,520699807.0295769,520232444.03384817,520036076.13221562,519575791.97191703,518235991.11001265,516311772.83823758,513881957.34208626,510699832.32012683,513485262.60174036,516103177.83515871,518561920.60483158,520831500.93277961,523781493.38006294,526398934.73245209,529090774.61400998,531682627.47109503,534260310.11063337,536755289.93485683]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":505704225.27786875},{"$f":"E16*E$23","v":517859028.55719382},518508233.21423781,519154195.40890247,519796002.02055568,520147007.96864593,520429295.09165889,520218420.74738687,519597930.27134818,519245165.22594064,518638631.75864846,517155506.65545344,515095169.17465639,512537498.02902937,509228790.47463608,511889285.493783,514386902.60675406,516731674.94278532,518888524.92599565,521722018.38432527,524216186.15893799,526791475.00032747,529266552.42752826,531730527.23055273,534270926.91977054]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,{"$f":"D38+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":57.689279634710097},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.075864539949102},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.149923935003173},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.223613439299847},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.296828886670738},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.355249687342017},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.405928817963684},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.399932355644182},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.346616932905334},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.324215848986498},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.271707959379079},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.118867340863865},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.899358069614145},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.622171725083987},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.259164079412137},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.576917933121194},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.875562153223676},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.156048437694686},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.414955616333522},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.751482247326365},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":60.050072408447654},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":60.357149739220851},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":60.652820838591722},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":60.946875440409919},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":61.231495543561124}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":57.689279634710097},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.075864539949102},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.149923935003173},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.223613439299847},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.296828886670738},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.336870632973529},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.369073133887625},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.345017196827158},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.274233432734221},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.233991013682484},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.164799424897154},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.995608790263915},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.760571432198994},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.468799683895661},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.091351867971262},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.394853467235116},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.679774424681042},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":58.947259290758083},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.193306516768843},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.51654327906973},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":59.801070745943186},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":60.094852270171963},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":60.37720196526675},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":60.658285105014002},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":60.948086575378795}]
[]
[null,null,"Savings (aMW)",2010,{"$f":"D42+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",{"$f":"IF(AND(D42>=STANDARD_YEAR,(D42-STANDARD_YEAR)<LIFETIME_SF),\n(D13-D14)*D22,\n(D13-D14)*D21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(E42>=STANDARD_YEAR,(E42-STANDARD_YEAR)<LIFETIME_SF),\n(E13-E14)*E22,\n(E13-E14)*E21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(F42>=STANDARD_YEAR,(F42-STANDARD_YEAR)<LIFETIME_SF),\n(F13-F14)*F22,\n(F13-F14)*F21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(G42>=STANDARD_YEAR,(G42-STANDARD_YEAR)<LIFETIME_SF),\n(G13-G14)*G22,\n(G13-G14)*G21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(H42>=STANDARD_YEAR,(H42-STANDARD_YEAR)<LIFETIME_SF),\n(H13-H14)*H22,\n(H13-H14)*H21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(I42>=STANDARD_YEAR,(I42-STANDARD_YEAR)<LIFETIME_SF),\n(I13-I14)*I22,\n(I13-I14)*I21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8379054368498918E-2},{"$f":"IF(AND(J42>=STANDARD_YEAR,(J42-STANDARD_YEAR)<LIFETIME_SF),\n(J13-J14)*J22,\n(J13-J14)*J21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8476629707567124E-2},{"$f":"IF(AND(K42>=STANDARD_YEAR,(K42-STANDARD_YEAR)<LIFETIME_SF),\n(K13-K14)*K22,\n(K13-K14)*K21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8059474740961135E-2},{"$f":"IF(AND(L42>=STANDARD_YEAR,(L42-STANDARD_YEAR)<LIFETIME_SF),\n(L13-L14)*L22,\n(L13-L14)*L21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7468341354087643E-2},{"$f":"IF(AND(M42>=STANDARD_YEAR,(M42-STANDARD_YEAR)<LIFETIME_SF),\n(M13-M14)*M22,\n(M13-M14)*M21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7841335132899028E-2},{"$f":"IF(AND(N42>=STANDARD_YEAR,(N42-STANDARD_YEAR)<LIFETIME_SF),\n(N13-N14)*N22,\n(N13-N14)*N21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.668369917790213E-2},{"$f":"IF(AND(O42>=STANDARD_YEAR,(O42-STANDARD_YEAR)<LIFETIME_SF),\n(O13-O14)*O22,\n(O13-O14)*O21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.6350016118035372E-2},{"$f":"IF(AND(P42>=STANDARD_YEAR,(P42-STANDARD_YEAR)<LIFETIME_SF),\n(P13-P14)*P22,\n(P13-P14)*P21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.5528086815197777E-2},{"$f":"IF(AND(Q42>=STANDARD_YEAR,(Q42-STANDARD_YEAR)<LIFETIME_SF),\n(Q13-Q14)*Q22,\n(Q13-Q14)*Q21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4585403773173338E-2},{"$f":"IF(AND(R42>=STANDARD_YEAR,(R42-STANDARD_YEAR)<LIFETIME_SF),\n(R13-R14)*R22,\n(R13-R14)*R21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4440170252557808E-2},{"$f":"IF(AND(S42>=STANDARD_YEAR,(S42-STANDARD_YEAR)<LIFETIME_SF),\n(S13-S14)*S22,\n(S13-S14)*S21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4252254445194602E-2},{"$f":"IF(AND(T42>=STANDARD_YEAR,(T42-STANDARD_YEAR)<LIFETIME_SF),\n(T13-T14)*T22,\n(T13-T14)*T21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3723262656544595E-2},{"$f":"IF(AND(U42>=STANDARD_YEAR,(U42-STANDARD_YEAR)<LIFETIME_SF),\n(U13-U14)*U22,\n(U13-U14)*U21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3001418393962417E-2},{"$f":"IF(AND(V42>=STANDARD_YEAR,(V42-STANDARD_YEAR)<LIFETIME_SF),\n(V13-V14)*V22,\n(V13-V14)*V21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.2859952628102855E-2},{"$f":"IF(AND(W42>=STANDARD_YEAR,(W42-STANDARD_YEAR)<LIFETIME_SF),\n(W13-W14)*W22,\n(W13-W14)*W21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3289868691941235E-2},{"$f":"IF(AND(X42>=STANDARD_YEAR,(X42-STANDARD_YEAR)<LIFETIME_SF),\n(X13-X14)*X22,\n(X13-X14)*X21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4062694247815753E-2},{"$f":"IF(AND(Y42>=STANDARD_YEAR,(Y42-STANDARD_YEAR)<LIFETIME_SF),\n(Y13-Y14)*Y22,\n(Y13-Y14)*Y21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3295806544437459E-2},{"$f":"IF(AND(Z42>=STANDARD_YEAR,(Z42-STANDARD_YEAR)<LIFETIME_SF),\n(Z13-Z14)*Z22,\n(Z13-Z14)*Z21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3321404276088666E-2},{"$f":"IF(AND(AA42>=STANDARD_YEAR,(AA42-STANDARD_YEAR)<LIFETIME_SF),\n(AA13-AA14)*AA22,\n(AA13-AA14)*AA21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.2971462070915485E-2},{"$f":"IF(AND(AB42>=STANDARD_YEAR,(AB42-STANDARD_YEAR)<LIFETIME_SF),\n(AB13-AB14)*AB22,\n(AB13-AB14)*AB21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.3884437248073722E-3}]
[null,null,"Cumulative Savings",{"$f":"D39-D40","v":0},0,0,0,0,1.8379054368487857E-2,3.6855684076058992E-2,5.491515881702469E-2,7.2383500171113724E-2,9.0224835304013595E-2,0.10690853448192428,0.1232585505999495,0.1387866374151514,0.15337204118832659,0.1678122114408751,0.18206446588607861,0.19578772854263349,0.20878914693660278,0.22164909956467937,0.23493896825663541,0.24900166250446887,0.26229746904888884,0.27561887332497292,0.2885903353959165,0.28340896818232864]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$f":"SUM($D$44:D44)","v":0},{"$f":"SUM($D$44:E44)","v":0},{"$f":"SUM($D$44:F44)","v":0},{"$f":"SUM($D$44:G44)","v":0},{"$f":"SUM($D$44:H44)","v":0},{"$f":"SUM($D$44:I44)","v":1.8379054368487857E-2},{"$f":"SUM($D$44:J44)","v":5.5234738444546849E-2},{"$f":"SUM($D$44:K44)","v":0.11014989726157154},{"$f":"SUM($D$44:L44)","v":0.18253339743268526},{"$f":"SUM($D$44:M44)","v":0.27275823273669886},{"$f":"SUM($D$44:N44)","v":0.37966676721862314},{"$f":"SUM($D$44:O44)","v":0.50292531781857264},{"$f":"SUM($D$44:P44)","v":0.64171195523372404},{"$f":"SUM($D$44:Q44)","v":0.79508399642205063},{"$f":"SUM($D$44:R44)","v":0.96289620786292573},{"$f":"SUM($D$44:S44)","v":1.1449606737490043},{"$f":"SUM($D$44:T44)","v":1.3407484022916378},{"$f":"SUM($D$44:U44)","v":1.5495375492282406},{"$f":"SUM($D$44:V44)","v":1.77118664879292},{"$f":"SUM($D$44:W44)","v":2.0061256170495554},{"$f":"SUM($D$44:X44)","v":2.2551272795540243},{"$f":"SUM($D$44:Y44)","v":2.5174247486029131},{"$f":"SUM($D$44:Z44)","v":2.793043621927886},{"$f":"SUM($D$44:AA44)","v":3.0816339573238025},{"$f":"SUM($D$44:AB44)","v":3.3650429255061312}]
[null,null,"Check",{"$f":"IF(ISNUMBER(C44),ROUND((D44-C44-D43),3),0)","v":0},{"$f":"IF(ISNUMBER(D44),ROUND((E44-D44-E43),3),0)","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]

{"sheet":"Results-MF","index":20,"n_rows":46,"n_cols":28,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RESULTS - Multi-Family"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"MULTI-FAMILY"]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D11+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P UEC*",{"$f":"'6P UEC Development'!D12","v":98.734700000000004},{"$f":"'6P UEC Development'!E12","v":109.22239999999999},{"$f":"'6P UEC Development'!F12","v":106.4297},{"$f":"'6P UEC Development'!G12","v":103.4207},{"$f":"'6P UEC Development'!H12","v":103.69199999999999},{"$f":"'6P UEC Development'!I12","v":102.84310000000001},{"$f":"'6P UEC Development'!J12","v":100.2889},{"$f":"'6P UEC Development'!K12","v":97.979699999999994},{"$f":"'6P UEC Development'!L12","v":95.847399999999993},{"$f":"'6P UEC Development'!M12","v":93.853399999999993},{"$f":"'6P UEC Development'!N12","v":92.036600000000007},{"$f":"'6P UEC Development'!O12","v":90.389600000000002},{"$f":"'6P UEC Development'!P12","v":88.8733},{"$f":"'6P UEC Development'!Q12","v":87.467200000000005},{"$f":"'6P UEC Development'!R12","v":86.165999999999997},{"$f":"'6P UEC Development'!S12","v":84.946600000000004},{"$f":"'6P UEC Development'!T12","v":83.805400000000006},{"$f":"'6P UEC Development'!U12","v":82.715599999999995},{"$f":"'6P UEC Development'!V12","v":81.715500000000006},{"$f":"'6P UEC Development'!W12","v":80.789299999999997},{"$f":"'6P UEC Development'!X12","v":79.915400000000005},{"$f":"'6P UEC Development'!Y12","v":79.089500000000001},{"$f":"'6P UEC Development'!Z12","v":78.311999999999998},{"$f":"'6P UEC Development'!AA12","v":77.586299999999994},{"$f":"'6P UEC Development'!AB12","v":76.893900000000002}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(D$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.86722726894209},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(E$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.81910257780839},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(F$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.78417622238408},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(G$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.76186069846085},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(H$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.74344428750783},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(I$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.72373511512774},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(J$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.70569635647507},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(K$11,'UEC-MF'!$D$10:$BE$10,0))","v":593.86318856974492},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(L$11,'UEC-MF'!$D$10:$BE$10,0))","v":589.366155138409},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(M$11,'UEC-MF'!$D$10:$BE$10,0))","v":584.84510289326772},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(N$11,'UEC-MF'!$D$10:$BE$10,0))","v":580.3010324244608},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(O$11,'UEC-MF'!$D$10:$BE$10,0))","v":575.73459867436327},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(P$11,'UEC-MF'!$D$10:$BE$10,0))","v":571.14276205847989},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(Q$11,'UEC-MF'!$D$10:$BE$10,0))","v":566.52512888034107},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(R$11,'UEC-MF'!$D$10:$BE$10,0))","v":561.8817081166377},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(S$11,'UEC-MF'!$D$10:$BE$10,0))","v":557.2122860321391},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(T$11,'UEC-MF'!$D$10:$BE$10,0))","v":552.51764929860656},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(U$11,'UEC-MF'!$D$10:$BE$10,0))","v":547.79755070593001},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(V$11,'UEC-MF'!$D$10:$BE$10,0))","v":546.12303633521424},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(W$11,'UEC-MF'!$D$10:$BE$10,0))","v":544.46994263807153},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(X$11,'UEC-MF'!$D$10:$BE$10,0))","v":542.81103263907846},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(Y$11,'UEC-MF'!$D$10:$BE$10,0))","v":541.18427497146138},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(Z$11,'UEC-MF'!$D$10:$BE$10,0))","v":539.6005408484117},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(AA$11,'UEC-MF'!$D$10:$BE$10,0))","v":537.99645338504661},{"$f":"OFFSET('UEC-MF'!$C11,0,MATCH(AB$11,'UEC-MF'!$D$10:$BE$10,0))","v":536.36883231860349}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(D$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.86722726894209},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(E$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.81910257780839},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(F$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.78417622238408},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(G$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.76186069846085},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(H$11,'UEC-MF'!$D$10:$BE$10,0))","v":598.74344428750783},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(I$11,'UEC-MF'!$D$10:$BE$10,0))","v":595.09707886454112},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(J$11,'UEC-MF'!$D$10:$BE$10,0))","v":595.09900996088584},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(K$11,'UEC-MF'!$D$10:$BE$10,0))","v":590.38017542031366},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(L$11,'UEC-MF'!$D$10:$BE$10,0))","v":586.00561183061336},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(M$11,'UEC-MF'!$D$10:$BE$10,0))","v":581.60612552222676},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(N$11,'UEC-MF'!$D$10:$BE$10,0))","v":577.2379612942741},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(O$11,'UEC-MF'!$D$10:$BE$10,0))","v":572.87132554859795},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(P$11,'UEC-MF'!$D$10:$BE$10,0))","v":568.48020357952464},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(Q$11,'UEC-MF'!$D$10:$BE$10,0))","v":564.06374727158311},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(R$11,'UEC-MF'!$D$10:$BE$10,0))","v":559.53115635394386},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(S$11,'UEC-MF'!$D$10:$BE$10,0))","v":554.86414566481676},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(T$11,'UEC-MF'!$D$10:$BE$10,0))","v":550.170817837237},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(U$11,'UEC-MF'!$D$10:$BE$10,0))","v":545.45094549139048},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(V$11,'UEC-MF'!$D$10:$BE$10,0))","v":543.76905285403257},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(W$11,'UEC-MF'!$D$10:$BE$10,0))","v":542.14173341368769},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(X$11,'UEC-MF'!$D$10:$BE$10,0))","v":540.53332292887069},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(Y$11,'UEC-MF'!$D$10:$BE$10,0))","v":538.95616068323454},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(Z$11,'UEC-MF'!$D$10:$BE$10,0))","v":537.42105833998005},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(AA$11,'UEC-MF'!$D$10:$BE$10,0))","v":535.86548272942571},{"$f":"OFFSET('UEC-MF'!$C12,0,MATCH(AB$11,'UEC-MF'!$D$10:$BE$10,0))","v":534.2358928613296}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(D$11,'UEC-MF'!$D$10:$BE$10,0))","v":731.80516808618552},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(E$11,'UEC-MF'!$D$10:$BE$10,0))","v":722.65855406703304},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(F$11,'UEC-MF'!$D$10:$BE$10,0))","v":713.08298953086387},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(G$11,'UEC-MF'!$D$10:$BE$10,0))","v":703.19967944779273},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(H$11,'UEC-MF'!$D$10:$BE$10,0))","v":693.16258084761535},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(I$11,'UEC-MF'!$D$10:$BE$10,0))","v":683.13956765402645},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(J$11,'UEC-MF'!$D$10:$BE$10,0))","v":673.16376440456554},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(K$11,'UEC-MF'!$D$10:$BE$10,0))","v":662.69702160000929},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(L$11,'UEC-MF'!$D$10:$BE$10,0))","v":652.56317774889874},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(M$11,'UEC-MF'!$D$10:$BE$10,0))","v":643.20471930377187},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(N$11,'UEC-MF'!$D$10:$BE$10,0))","v":634.00696894356759},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(O$11,'UEC-MF'!$D$10:$BE$10,0))","v":624.80146123139662},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(P$11,'UEC-MF'!$D$10:$BE$10,0))","v":615.06616085052872},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(Q$11,'UEC-MF'!$D$10:$BE$10,0))","v":604.3679442135051},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(R$11,'UEC-MF'!$D$10:$BE$10,0))","v":593.85803495139498},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(S$11,'UEC-MF'!$D$10:$BE$10,0))","v":589.89455421490641},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(T$11,'UEC-MF'!$D$10:$BE$10,0))","v":585.57855566636204},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(U$11,'UEC-MF'!$D$10:$BE$10,0))","v":581.12056556308835},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(V$11,'UEC-MF'!$D$10:$BE$10,0))","v":577.22510929267366},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(W$11,'UEC-MF'!$D$10:$BE$10,0))","v":574.59987913220652},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(X$11,'UEC-MF'!$D$10:$BE$10,0))","v":571.77679505532876},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(Y$11,'UEC-MF'!$D$10:$BE$10,0))","v":569.10783221141457},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(Z$11,'UEC-MF'!$D$10:$BE$10,0))","v":566.29104182758442},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(AA$11,'UEC-MF'!$D$10:$BE$10,0))","v":563.34357736369122},{"$f":"OFFSET('UEC-MF'!$C16,0,MATCH(AB$11,'UEC-MF'!$D$10:$BE$10,0))","v":560.28803324422506}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(D$11,'UEC-MF'!$D$10:$BE$10,0))","v":731.80516808618552},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(E$11,'UEC-MF'!$D$10:$BE$10,0))","v":722.65855406703304},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(F$11,'UEC-MF'!$D$10:$BE$10,0))","v":713.08298953086387},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(G$11,'UEC-MF'!$D$10:$BE$10,0))","v":703.19967944779273},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(H$11,'UEC-MF'!$D$10:$BE$10,0))","v":693.16258084761535},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(I$11,'UEC-MF'!$D$10:$BE$10,0))","v":682.92737537850155},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(J$11,'UEC-MF'!$D$10:$BE$10,0))","v":672.74059129210752},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(K$11,'UEC-MF'!$D$10:$BE$10,0))","v":662.06712691191376},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(L$11,'UEC-MF'!$D$10:$BE$10,0))","v":651.74404611628654},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(M$11,'UEC-MF'!$D$10:$BE$10,0))","v":642.19660375239755},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(N$11,'UEC-MF'!$D$10:$BE$10,0))","v":632.8288754039412},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(O$11,'UEC-MF'!$D$10:$BE$10,0))","v":623.47089578212706},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(P$11,'UEC-MF'!$D$10:$BE$10,0))","v":613.59239742745569},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(Q$11,'UEC-MF'!$D$10:$BE$10,0))","v":602.75578446952682},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(R$11,'UEC-MF'!$D$10:$BE$10,0))","v":592.12093597399496},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(S$11,'UEC-MF'!$D$10:$BE$10,0))","v":588.03028366618651},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(T$11,'UEC-MF'!$D$10:$BE$10,0))","v":583.58546635539869},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(U$11,'UEC-MF'!$D$10:$BE$10,0))","v":579.00378238800113},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(V$11,'UEC-MF'!$D$10:$BE$10,0))","v":575.00397021226877},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(W$11,'UEC-MF'!$D$10:$BE$10,0))","v":572.2860383528581},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(X$11,'UEC-MF'!$D$10:$BE$10,0))","v":569.36780704852708},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(Y$11,'UEC-MF'!$D$10:$BE$10,0))","v":566.61568734125683},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(Z$11,'UEC-MF'!$D$10:$BE$10,0))","v":563.71563566914017},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(AA$11,'UEC-MF'!$D$10:$BE$10,0))","v":560.68573094400813},{"$f":"OFFSET('UEC-MF'!$C17,0,MATCH(AB$11,'UEC-MF'!$D$10:$BE$10,0))","v":557.70162236221745}]
[]
[null,null,"Stock and Shipments (units)",2010,{"$f":"D18+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments",{"$f":"'Shipments and Stock - MF'!AH11","v":29620.395515025113},{"$f":"'Shipments and Stock - MF'!AI11","v":31568.811497207542},{"$f":"'Shipments and Stock - MF'!AJ11","v":32116.212390000637},{"$f":"'Shipments and Stock - MF'!AK11","v":32496.840515382333},{"$f":"'Shipments and Stock - MF'!AL11","v":33024.799626667045},{"$f":"'Shipments and Stock - MF'!AM11","v":33651.680131791647},{"$f":"'Shipments and Stock - MF'!AN11","v":34166.644883395144},{"$f":"'Shipments and Stock - MF'!AO11","v":34455.654597184199},{"$f":"'Shipments and Stock - MF'!AP11","v":34772.733386273838},{"$f":"'Shipments and Stock - MF'!AQ11","v":35139.268107209769},{"$f":"'Shipments and Stock - MF'!AR11","v":35911.190268596525},{"$f":"'Shipments and Stock - MF'!AS11","v":35724.812088396066},{"$f":"'Shipments and Stock - MF'!AT11","v":35840.79371055049},{"$f":"'Shipments and Stock - MF'!AU11","v":35888.970971326409},{"$f":"'Shipments and Stock - MF'!AV11","v":35859.74465924922},{"$f":"'Shipments and Stock - MF'!AW11","v":35746.282084450009},{"$f":"'Shipments and Stock - MF'!AX11","v":35590.532252037716},{"$f":"'Shipments and Stock - MF'!AY11","v":35542.211200592057},{"$f":"'Shipments and Stock - MF'!AZ11","v":10161.25555551935},{"$f":"'Shipments and Stock - MF'!BA11","v":10127.38133557483},{"$f":"'Shipments and Stock - MF'!BB11","v":10017.195097187434},{"$f":"'Shipments and Stock - MF'!BC11","v":10017.195097187434},{"$f":"'Shipments and Stock - MF'!BD11","v":10017.195097187434},{"$f":"'Shipments and Stock - MF'!BE11","v":10017.195097187434},{"$f":"'Shipments and Stock - MF'!BF11","v":10017.195097187434}]
[null,null,"Replacement Shipments",{"$f":"'Shipments and Stock - MF'!AH12","v":495.1505890294431},{"$f":"'Shipments and Stock - MF'!AI12","v":499.01383096537393},{"$f":"'Shipments and Stock - MF'!AJ12","v":916.00021916494734},{"$f":"'Shipments and Stock - MF'!AK12","v":974.66238100805094},{"$f":"'Shipments and Stock - MF'!AL12","v":1015.7015793857281},{"$f":"'Shipments and Stock - MF'!AM12","v":1038.8212694776375},{"$f":"'Shipments and Stock - MF'!AN12","v":1064.4379755049449},{"$f":"'Shipments and Stock - MF'!AO12","v":1127.9198856646035},{"$f":"'Shipments and Stock - MF'!AP12","v":1093.2919577947905},{"$f":"'Shipments and Stock - MF'!AQ12","v":1192.2728989614016},{"$f":"'Shipments and Stock - MF'!AR12","v":1173.8170214776856},{"$f":"'Shipments and Stock - MF'!AS12","v":1185.3386959673599},{"$f":"'Shipments and Stock - MF'!AT12","v":1267.3368305616177},{"$f":"'Shipments and Stock - MF'!AU12","v":1412.5255516430034},{"$f":"'Shipments and Stock - MF'!AV12","v":1394.6755935398696},{"$f":"'Shipments and Stock - MF'!AW12","v":1478.8617836344599},{"$f":"'Shipments and Stock - MF'!AX12","v":1555.5600525232758},{"$f":"'Shipments and Stock - MF'!AY12","v":1542.2689166477992},{"$f":"'Shipments and Stock - MF'!AZ12","v":1331.0195778022571},{"$f":"'Shipments and Stock - MF'!BA12","v":1236.0647026806257},{"$f":"'Shipments and Stock - MF'!BB12","v":1347.2944794456016},{"$f":"'Shipments and Stock - MF'!BC12","v":1253.7851497728516},{"$f":"'Shipments and Stock - MF'!BD12","v":1331.4787178850438},{"$f":"'Shipments and Stock - MF'!BE12","v":1398.91587182695},{"$f":"'Shipments and Stock - MF'!BF12","v":1453.3795871750917}]
[null,null,"Net New Shipments",{"$f":"'Shipments and Stock - MF'!AH13","v":740.91411365118256},{"$f":"'Shipments and Stock - MF'!AI13","v":848.28064848022768},{"$f":"'Shipments and Stock - MF'!AJ13","v":337.78493060790424},{"$f":"'Shipments and Stock - MF'!AK13","v":356.81633687699286},{"$f":"'Shipments and Stock - MF'!AL13","v":383.21429244122191},{"$f":"'Shipments and Stock - MF'!AM13","v":414.55831769745419},{"$f":"'Shipments and Stock - MF'!AN13","v":440.30655527763156},{"$f":"'Shipments and Stock - MF'!AO13","v":454.75704096708432},{"$f":"'Shipments and Stock - MF'!AP13","v":470.610980421563},{"$f":"'Shipments and Stock - MF'!AQ13","v":488.93771646836103},{"$f":"'Shipments and Stock - MF'!AR13","v":499.76888640413745},{"$f":"'Shipments and Stock - MF'!AS13","v":490.94044628937627},{"$f":"'Shipments and Stock - MF'!AT13","v":496.43431260195581},{"$f":"'Shipments and Stock - MF'!AU13","v":498.71639337555462},{"$f":"'Shipments and Stock - MF'!AV13","v":497.33198911926593},{"$f":"'Shipments and Stock - MF'!AW13","v":491.95744610245674},{"$f":"'Shipments and Stock - MF'!AX13","v":484.57982246188112},{"$f":"'Shipments and Stock - MF'!AY13","v":482.29093055129124},{"$f":"'Shipments and Stock - MF'!AZ13","v":481.32263157723355},{"$f":"'Shipments and Stock - MF'!BA13","v":479.71806326407022},{"$f":"'Shipments and Stock - MF'!BB13","v":474.49871512992831},{"$f":"'Shipments and Stock - MF'!BC13","v":479.2437022812303},{"$f":"'Shipments and Stock - MF'!BD13","v":484.0361393040439},{"$f":"'Shipments and Stock - MF'!BE13","v":488.87650069708616},{"$f":"'Shipments and Stock - MF'!BF13","v":493.76526570405258}]
[null,null,"Total Model Shipments",{"$f":"'Shipments and Stock - MF'!AH14","v":1236.0647026806257},{"$f":"'Shipments and Stock - MF'!AI14","v":1347.2944794456016},{"$f":"'Shipments and Stock - MF'!AJ14","v":1253.7851497728516},{"$f":"'Shipments and Stock - MF'!AK14","v":1331.4787178850438},{"$f":"'Shipments and Stock - MF'!AL14","v":1398.91587182695},{"$f":"'Shipments and Stock - MF'!AM14","v":1453.3795871750917},{"$f":"'Shipments and Stock - MF'!AN14","v":1504.7445307825765},{"$f":"'Shipments and Stock - MF'!AO14","v":1582.6769266316878},{"$f":"'Shipments and Stock - MF'!AP14","v":1563.9029382163535},{"$f":"'Shipments and Stock - MF'!AQ14","v":1681.2106154297626},{"$f":"'Shipments and Stock - MF'!AR14","v":1673.585907881823},{"$f":"'Shipments and Stock - MF'!AS14","v":1676.2791422567361},{"$f":"'Shipments and Stock - MF'!AT14","v":1763.7711431635735},{"$f":"'Shipments and Stock - MF'!AU14","v":1911.241945018558},{"$f":"'Shipments and Stock - MF'!AV14","v":1892.0075826591356},{"$f":"'Shipments and Stock - MF'!AW14","v":1970.8192297369167},{"$f":"'Shipments and Stock - MF'!AX14","v":2040.1398749851569},{"$f":"'Shipments and Stock - MF'!AY14","v":2024.5598471990904},{"$f":"'Shipments and Stock - MF'!AZ14","v":1812.3422093794907},{"$f":"'Shipments and Stock - MF'!BA14","v":1715.7827659446959},{"$f":"'Shipments and Stock - MF'!BB14","v":1821.7931945755299},{"$f":"'Shipments and Stock - MF'!BC14","v":1733.0288520540819},{"$f":"'Shipments and Stock - MF'!BD14","v":1815.5148571890877},{"$f":"'Shipments and Stock - MF'!BE14","v":1887.7923725240362},{"$f":"'Shipments and Stock - MF'!BF14","v":1947.1448528791443}]
[null,null,"Model Installed Stock",{"$f":"'Shipments and Stock - MF'!AH15","v":22499.590724405429},{"$f":"'Shipments and Stock - MF'!AI15","v":23347.871372885656},{"$f":"'Shipments and Stock - MF'!AJ15","v":23685.656303493561},{"$f":"'Shipments and Stock - MF'!AK15","v":24042.472640370554},{"$f":"'Shipments and Stock - MF'!AL15","v":24425.686932811775},{"$f":"'Shipments and Stock - MF'!AM15","v":24840.24525050923},{"$f":"'Shipments and Stock - MF'!AN15","v":25280.551805786861},{"$f":"'Shipments and Stock - MF'!AO15","v":25735.308846753946},{"$f":"'Shipments and Stock - MF'!AP15","v":26205.919827175509},{"$f":"'Shipments and Stock - MF'!AQ15","v":26694.85754364387},{"$f":"'Shipments and Stock - MF'!AR15","v":27194.626430048007},{"$f":"'Shipments and Stock - MF'!AS15","v":27685.566876337383},{"$f":"'Shipments and Stock - MF'!AT15","v":28182.001188939339},{"$f":"'Shipments and Stock - MF'!AU15","v":28680.717582314894},{"$f":"'Shipments and Stock - MF'!AV15","v":29178.04957143416},{"$f":"'Shipments and Stock - MF'!AW15","v":29670.007017536616},{"$f":"'Shipments and Stock - MF'!AX15","v":30154.586839998497},{"$f":"'Shipments and Stock - MF'!AY15","v":30636.877770549789},{"$f":"'Shipments and Stock - MF'!AZ15","v":31118.200402127022},{"$f":"'Shipments and Stock - MF'!BA15","v":31597.918465391092},{"$f":"'Shipments and Stock - MF'!BB15","v":32072.417180521021},{"$f":"'Shipments and Stock - MF'!BC15","v":32551.660882802251},{"$f":"'Shipments and Stock - MF'!BD15","v":33035.697022106295},{"$f":"'Shipments and Stock - MF'!BE15","v":33524.573522803381},{"$f":"'Shipments and Stock - MF'!BF15","v":34018.338788507433}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,{"$f":"D27+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":2924560.8650573501},3448021.356872601,3418118.8498040508,3360845.9938892014,3424407.5228883591,3460843.1049618619,3426535.2320463271,3375954.7007357283,3332876.0859675426,3297939.7853732011,3305143.8542747111,3229151.4747452852,3185289.6116758669,3139107.8017432014,3089890.7583088679,3036525.1257149414,2982678.7915949216,2939895.3247836921,830332.0783470415,818184.04893415561,800528.15306977276,792254.95163900557,784466.58245094225,777197.10396891332,770261.19808362087]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":740238.64121935563},{"$f":"E13*E22","v":806785.67108965071},750746.70806659537,797238.67460124986,837591.70736612985,870172.85497355333,900899.12214077974,939893.56612525834,921711.46170623309,983247.79536627349,971183.63019485038,965091.8992333879,1007365.122345486,1082766.5892231523,1063084.4523141456,1098164.6883578068,1127213.287967152,1109048.9255532336,989761.83026479802,934192.14415330032,988889.44520238903,937887.96280351235,979652.79885755864,1015625.6011452741,1044387.8110939657]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":740238.64121935563},{"$f":"E14*E22","v":806785.67108965071},750746.70806659537,797238.67460124986,837591.70736612985,864901.94680924981,895471.98051276896,934381.08157849871,916455.89815316815,977802.39222694258,966057.31751653028,960292.25421408319,1002668.9785333192,1078062.2934497967,1058637.1905556961,1093536.9281677664,1122425.4235229422,1104298.0828586488,985495.60664167046,930197.44289058901,984739.92915311386,934026.57645634131,975695.9159825173,1011602.7709955205,1040234.669008232]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D32+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D15*D$23","v":16465316.771943895},{"$f":"E15*E$23","v":16872538.966872621},16889838.605895739,16906659.053840902,16930972.193323683,16969354.400852859,17017951.41980812,17054712.522700209,17101018.318254519,17170258.353213631,17241582.67446737,17297982.639355149,17333795.276365954,17333706.323791783,17327619.182206284,17502175.563162908,17657879.408482209,17803719.737109102,17962206.628109094,18156160.131043039,18338263.905155774,18525405.159892689,18707819.284149002,18885853.177928142,19060068.134048562]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":16465316.771943895},{"$f":"E16*E$23","v":16872538.966872621},16889838.605895739,16906659.053840902,16930972.193323683,16964083.492688555,17007253.370015811,17038501.988361143,17079552.220362384,17143346.852182161,17209544.860757578,17261145.180626053,17292261.673824694,17287468.425477166,17276934.022133216,17446862.6428998,17597778.62377489,17738868.109707199,17893088.777084056,18083047.578755289,18261001.836818758,18444281.705208499,18622738.946589772,18796750.010219157,18972082.732418146]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,{"$f":"D38+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8783158535185824},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9247705871403855},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9267440800702418},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9286629082638489},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9314364811001237},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9358150126457745},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9413588204207302},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9455524210244366},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9508348526414008},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9587335561503114},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9668700290289036},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9733039743731631},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9773893767243846},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9773792292712506},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9766848257136986},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9965977142554083},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0143599598998638},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0309970040051453},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0490767314749134},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0712023877530275},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0919762611402892},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1133247957897203},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1341340730263521},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1544436662021611},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1743176059831804}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8783158535185824},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9247705871403855},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9267440800702418},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9286629082638489},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9314364811001237},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.935213722643002},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9401384177522032},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9437031700161012},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.948386062099291},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9556635697218983},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9632152476337643},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9691016633157714},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9726513431239669},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9721045431755837},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9709028088219505},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9902877758270363},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0075038357032731},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0235989173747662},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0411919663568399},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0628619186351003},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0831624271981246},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1040704660288041},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1244283534781854},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1442790337918272},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1642804851035984}]
[]
[null,null,"Savings (aMW)",2010,{"$f":"D42+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"First Year Savings (by year) ",{"$f":"IF(AND(D42>=STANDARD_YEAR,(D42-STANDARD_YEAR)<LIFETIME_MF),\n(D13-D14)*D22,\n(D13-D14)*D21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(E42>=STANDARD_YEAR,(E42-STANDARD_YEAR)<LIFETIME_MF),\n(E13-E14)*E22,\n(E13-E14)*E21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(F42>=STANDARD_YEAR,(F42-STANDARD_YEAR)<LIFETIME_MF),\n(F13-F14)*F22,\n(F13-F14)*F21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(G42>=STANDARD_YEAR,(G42-STANDARD_YEAR)<LIFETIME_MF),\n(G13-G14)*G22,\n(G13-G14)*G21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(H42>=STANDARD_YEAR,(H42-STANDARD_YEAR)<LIFETIME_MF),\n(H13-H14)*H22,\n(H13-H14)*H21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(I42>=STANDARD_YEAR,(I42-STANDARD_YEAR)<LIFETIME_MF),\n(I13-I14)*I22,\n(I13-I14)*I21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.0129000277247874E-4},{"$f":"IF(AND(J42>=STANDARD_YEAR,(J42-STANDARD_YEAR)<LIFETIME_MF),\n(J13-J14)*J22,\n(J13-J14)*J21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.1911266575528489E-4},{"$f":"IF(AND(K42>=STANDARD_YEAR,(K42-STANDARD_YEAR)<LIFETIME_MF),\n(K13-K14)*K22,\n(K13-K14)*K21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2884833980830703E-4},{"$f":"IF(AND(L42>=STANDARD_YEAR,(L42-STANDARD_YEAR)<LIFETIME_MF),\n(L13-L14)*L22,\n(L13-L14)*L21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.9953953377423017E-4},{"$f":"IF(AND(M42>=STANDARD_YEAR,(M42-STANDARD_YEAR)<LIFETIME_MF),\n(M13-M14)*M22,\n(M13-M14)*M21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2119588630285734E-4},{"$f":"IF(AND(N42>=STANDARD_YEAR,(N42-STANDARD_YEAR)<LIFETIME_MF),\n(N13-N14)*N22,\n(N13-N14)*N21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.847949667259993E-4},{"$f":"IF(AND(O42>=STANDARD_YEAR,(O42-STANDARD_YEAR)<LIFETIME_MF),\n(O13-O14)*O22,\n(O13-O14)*O21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.4752966225241279E-4},{"$f":"IF(AND(P42>=STANDARD_YEAR,(P42-STANDARD_YEAR)<LIFETIME_MF),\n(P13-P14)*P22,\n(P13-P14)*P21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.3572254302609661E-4},{"$f":"IF(AND(Q42>=STANDARD_YEAR,(Q42-STANDARD_YEAR)<LIFETIME_MF),\n(Q13-Q14)*Q22,\n(Q13-Q14)*Q21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.3665249524931236E-4},{"$f":"IF(AND(R42>=STANDARD_YEAR,(R42-STANDARD_YEAR)<LIFETIME_MF),\n(R13-R14)*R22,\n(R13-R14)*R21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.0733079608139878E-4},{"$f":"IF(AND(S42>=STANDARD_YEAR,(S42-STANDARD_YEAR)<LIFETIME_MF),\n(S13-S14)*S22,\n(S13-S14)*S21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.2792153662336108E-4},{"$f":"IF(AND(T42>=STANDARD_YEAR,(T42-STANDARD_YEAR)<LIFETIME_MF),\n(T13-T14)*T22,\n(T13-T14)*T21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.4618576821922535E-4},{"$f":"IF(AND(U42>=STANDARD_YEAR,(U42-STANDARD_YEAR)<LIFETIME_MF),\n(U13-U14)*U22,\n(U13-U14)*U21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.4196243378789916E-4},{"$f":"IF(AND(V42>=STANDARD_YEAR,(V42-STANDARD_YEAR)<LIFETIME_MF),\n(V13-V14)*V22,\n(V13-V14)*V21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.8667848769422945E-4},{"$f":"IF(AND(W42>=STANDARD_YEAR,(W42-STANDARD_YEAR)<LIFETIME_MF),\n(W13-W14)*W22,\n(W13-W14)*W21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.5570399985298438E-4},{"$f":"IF(AND(X42>=STANDARD_YEAR,(X42-STANDARD_YEAR)<LIFETIME_MF),\n(X13-X14)*X22,\n(X13-X14)*X21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.7336482423854936E-4},{"$f":"IF(AND(Y42>=STANDARD_YEAR,(Y42-STANDARD_YEAR)<LIFETIME_MF),\n(Y13-Y14)*Y22,\n(Y13-Y14)*Y21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.4049581875097512E-4},{"$f":"IF(AND(Z42>=STANDARD_YEAR,(Z42-STANDARD_YEAR)<LIFETIME_MF),\n(Z13-Z14)*Z22,\n(Z13-Z14)*Z21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.5138978725090082E-4},{"$f":"IF(AND(AA42>=STANDARD_YEAR,(AA42-STANDARD_YEAR)<LIFETIME_MF),\n(AA13-AA14)*AA22,\n(AA13-AA14)*AA21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.589128621667441E-4},{"$f":"IF(AND(AB42>=STANDARD_YEAR,(AB42-STANDARD_YEAR)<LIFETIME_MF),\n(AB13-AB14)*AB22,\n(AB13-AB14)*AB21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.2014275813957348E-4}]
[null,null,"Total First Year Savings",{"$f":"D39-D40","v":0},0,0,0,0,6.0129000277253652E-4,1.2204026685269653E-3,1.8492510083354396E-3,2.44879054210978E-3,3.0699864284131628E-3,3.654781395139306E-3,4.2023110573916611E-3,4.7380336004176904E-3,5.2746860956669472E-3,5.7820168917481762E-3,6.3099384283720195E-3,6.8561241965907627E-3,7.3980866303791082E-3,7.8847651180735667E-3,8.340469117927185E-3,8.8138339421646172E-3,9.2543297609162245E-3,9.7057195481666803E-3,1.016463241033394E-2,1.0037120879581973E-2]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$f":"SUM($D$44:D44)","v":0},{"$f":"SUM($D$44:E44)","v":0},{"$f":"SUM($D$44:F44)","v":0},{"$f":"SUM($D$44:G44)","v":0},{"$f":"SUM($D$44:H44)","v":0},{"$f":"SUM($D$44:I44)","v":6.0129000277253652E-4},{"$f":"SUM($D$44:J44)","v":1.8216926712995019E-3},{"$f":"SUM($D$44:K44)","v":3.6709436796349415E-3},{"$f":"SUM($D$44:L44)","v":6.1197342217447215E-3},{"$f":"SUM($D$44:M44)","v":9.1897206501578843E-3},{"$f":"SUM($D$44:N44)","v":1.284450204529719E-2},{"$f":"SUM($D$44:O44)","v":1.7046813102688851E-2},{"$f":"SUM($D$44:P44)","v":2.1784846703106542E-2},{"$f":"SUM($D$44:Q44)","v":2.7059532798773489E-2},{"$f":"SUM($D$44:R44)","v":3.2841549690521665E-2},{"$f":"SUM($D$44:S44)","v":3.9151488118893685E-2},{"$f":"SUM($D$44:T44)","v":4.6007612315484447E-2},{"$f":"SUM($D$44:U44)","v":5.3405698945863556E-2},{"$f":"SUM($D$44:V44)","v":6.1290464063937122E-2},{"$f":"SUM($D$44:W44)","v":6.9630933181864307E-2},{"$f":"SUM($D$44:X44)","v":7.8444767124028925E-2},{"$f":"SUM($D$44:Y44)","v":8.7699096884945149E-2},{"$f":"SUM($D$44:Z44)","v":9.7404816433111829E-2},{"$f":"SUM($D$44:AA44)","v":0.10756944884344577},{"$f":"SUM($D$44:AB44)","v":0.11760656972302774}]
[null,null,"Check",{"$f":"IF(ISNUMBER(C44),ROUND((D44-C44-D43),3),0)","v":0},{"$f":"IF(ISNUMBER(D44),ROUND((E44-D44-E43),3),0)","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]

{"sheet":"Results-MH","index":21,"n_rows":46,"n_cols":28,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RESULTS - Manufactured Homes"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"MANUFACTURED HOMES"]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D11+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P UEC*",{"$f":"'6P UEC Development'!D13","v":1256.3820000000001},{"$f":"'6P UEC Development'!E13","v":1405.5309999999999},{"$f":"'6P UEC Development'!F13","v":1355.211},{"$f":"'6P UEC Development'!G13","v":1309.3409999999999},{"$f":"'6P UEC Development'!H13","v":1321.2339999999999},{"$f":"'6P UEC Development'!I13","v":1320.21},{"$f":"'6P UEC Development'!J13","v":1295.0319999999999},{"$f":"'6P UEC Development'!K13","v":1271.317},{"$f":"'6P UEC Development'!L13","v":1248.556},{"$f":"'6P UEC Development'!M13","v":1227.9169999999999},{"$f":"'6P UEC Development'!N13","v":1208.5340000000001},{"$f":"'6P UEC Development'!O13","v":1190.04},{"$f":"'6P UEC Development'!P13","v":1172.652},{"$f":"'6P UEC Development'!Q13","v":1156.1400000000001},{"$f":"'6P UEC Development'!R13","v":1140.57},{"$f":"'6P UEC Development'!S13","v":1125.675},{"$f":"'6P UEC Development'!T13","v":1111.655},{"$f":"'6P UEC Development'!U13","v":1098.3699999999999},{"$f":"'6P UEC Development'!V13","v":1085.739},{"$f":"'6P UEC Development'!W13","v":1073.6199999999999},{"$f":"'6P UEC Development'!X13","v":1062.2909999999999},{"$f":"'6P UEC Development'!Y13","v":1051.3900000000001},{"$f":"'6P UEC Development'!Z13","v":1041.098},{"$f":"'6P UEC Development'!AA13","v":1031.1780000000001},{"$f":"'6P UEC Development'!AB13","v":1021.776}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(D$11,'UEC-MH'!$D$10:$BE$10,0))","v":571.02702029803561},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(E$11,'UEC-MH'!$D$10:$BE$10,0))","v":570.98065214386816},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(F$11,'UEC-MH'!$D$10:$BE$10,0))","v":570.94700059006755},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(G$11,'UEC-MH'!$D$10:$BE$10,0))","v":570.92549957615506},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(H$11,'UEC-MH'!$D$10:$BE$10,0))","v":570.90775535874479},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(I$11,'UEC-MH'!$D$10:$BE$10,0))","v":570.88876556531636},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(J$11,'UEC-MH'!$D$10:$BE$10,0))","v":570.87138521600934},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(K$11,'UEC-MH'!$D$10:$BE$10,0))","v":566.2056275285787},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(L$11,'UEC-MH'!$D$10:$BE$10,0))","v":561.87273448494022},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(M$11,'UEC-MH'!$D$10:$BE$10,0))","v":557.51669930708329},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(N$11,'UEC-MH'!$D$10:$BE$10,0))","v":553.13848606390366},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(O$11,'UEC-MH'!$D$10:$BE$10,0))","v":548.73872579257386},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(P$11,'UEC-MH'!$D$10:$BE$10,0))","v":544.31448985253223},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(Q$11,'UEC-MH'!$D$10:$BE$10,0))","v":539.86539891711357},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(R$11,'UEC-MH'!$D$10:$BE$10,0))","v":535.39146163536213},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(S$11,'UEC-MH'!$D$10:$BE$10,0))","v":530.89247207331971},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(T$11,'UEC-MH'!$D$10:$BE$10,0))","v":526.36918818946162},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(U$11,'UEC-MH'!$D$10:$BE$10,0))","v":521.82137179677363},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(V$11,'UEC-MH'!$D$10:$BE$10,0))","v":520.20797670440231},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(W$11,'UEC-MH'!$D$10:$BE$10,0))","v":518.61522043736602},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(X$11,'UEC-MH'!$D$10:$BE$10,0))","v":517.01686016177337},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(Y$11,'UEC-MH'!$D$10:$BE$10,0))","v":515.44947866698885},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(Z$11,'UEC-MH'!$D$10:$BE$10,0))","v":513.92355037014352},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(AA$11,'UEC-MH'!$D$10:$BE$10,0))","v":512.37801162387336},{"$f":"OFFSET('UEC-MH'!$C11,0,MATCH(AB$11,'UEC-MH'!$D$10:$BE$10,0))","v":510.80979824406404}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(D$11,'UEC-MH'!$D$10:$BE$10,0))","v":571.02702029803561},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(E$11,'UEC-MH'!$D$10:$BE$10,0))","v":570.98065214386816},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(F$11,'UEC-MH'!$D$10:$BE$10,0))","v":570.94700059006755},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(G$11,'UEC-MH'!$D$10:$BE$10,0))","v":570.92549957615506},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(H$11,'UEC-MH'!$D$10:$BE$10,0))","v":570.90775535874479},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(I$11,'UEC-MH'!$D$10:$BE$10,0))","v":567.39448119323731},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(J$11,'UEC-MH'!$D$10:$BE$10,0))","v":567.39634180513758},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(K$11,'UEC-MH'!$D$10:$BE$10,0))","v":562.84974332702666},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(L$11,'UEC-MH'!$D$10:$BE$10,0))","v":558.63485001209403},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(M$11,'UEC-MH'!$D$10:$BE$10,0))","v":554.39594365032212},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(N$11,'UEC-MH'!$D$10:$BE$10,0))","v":550.18721612232957},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(O$11,'UEC-MH'!$D$10:$BE$10,0))","v":545.97996128746331},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(P$11,'UEC-MH'!$D$10:$BE$10,0))","v":541.74911396909829},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(Q$11,'UEC-MH'!$D$10:$BE$10,0))","v":537.49385700772666},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(R$11,'UEC-MH'!$D$10:$BE$10,0))","v":533.12670431549861},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(S$11,'UEC-MH'!$D$10:$BE$10,0))","v":528.63003813361138},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(T$11,'UEC-MH'!$D$10:$BE$10,0))","v":524.10801538102669},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(U$11,'UEC-MH'!$D$10:$BE$10,0))","v":519.5604169772264},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(V$11,'UEC-MH'!$D$10:$BE$10,0))","v":517.93991292275916},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(W$11,'UEC-MH'!$D$10:$BE$10,0))","v":516.3719901597849},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(X$11,'UEC-MH'!$D$10:$BE$10,0))","v":514.82228618106467},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(Y$11,'UEC-MH'!$D$10:$BE$10,0))","v":513.30268989005469},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(Z$11,'UEC-MH'!$D$10:$BE$10,0))","v":511.82361832745255},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(AA$11,'UEC-MH'!$D$10:$BE$10,0))","v":510.32482076574024},{"$f":"OFFSET('UEC-MH'!$C12,0,MATCH(AB$11,'UEC-MH'!$D$10:$BE$10,0))","v":508.75471044495498}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(D$11,'UEC-MH'!$D$10:$BE$10,0))","v":721.00608833555407},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(E$11,'UEC-MH'!$D$10:$BE$10,0))","v":710.72161463559792},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(F$11,'UEC-MH'!$D$10:$BE$10,0))","v":700.59872417926852},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(G$11,'UEC-MH'!$D$10:$BE$10,0))","v":690.02085190059859},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(H$11,'UEC-MH'!$D$10:$BE$10,0))","v":679.65227222169017},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(I$11,'UEC-MH'!$D$10:$BE$10,0))","v":669.78798551994396},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(J$11,'UEC-MH'!$D$10:$BE$10,0))","v":659.90692028281478},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(K$11,'UEC-MH'!$D$10:$BE$10,0))","v":649.60196574128747},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(L$11,'UEC-MH'!$D$10:$BE$10,0))","v":639.71792872294213},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(M$11,'UEC-MH'!$D$10:$BE$10,0))","v":628.06379742325646},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(N$11,'UEC-MH'!$D$10:$BE$10,0))","v":617.15900620674154},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(O$11,'UEC-MH'!$D$10:$BE$10,0))","v":605.42153452725165},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(P$11,'UEC-MH'!$D$10:$BE$10,0))","v":593.71984008161758},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(Q$11,'UEC-MH'!$D$10:$BE$10,0))","v":582.28404203461128},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(R$11,'UEC-MH'!$D$10:$BE$10,0))","v":571.0537982996749},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(S$11,'UEC-MH'!$D$10:$BE$10,0))","v":566.83615765055674},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(T$11,'UEC-MH'!$D$10:$BE$10,0))","v":562.15904211699672},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(U$11,'UEC-MH'!$D$10:$BE$10,0))","v":557.18018286400786},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(V$11,'UEC-MH'!$D$10:$BE$10,0))","v":552.01228936255916},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(W$11,'UEC-MH'!$D$10:$BE$10,0))","v":549.12031500814339},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(X$11,'UEC-MH'!$D$10:$BE$10,0))","v":546.10183324516993},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(Y$11,'UEC-MH'!$D$10:$BE$10,0))","v":543.23536827503881},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(Z$11,'UEC-MH'!$D$10:$BE$10,0))","v":540.16280591315376},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(AA$11,'UEC-MH'!$D$10:$BE$10,0))","v":537.0544418731879},{"$f":"OFFSET('UEC-MH'!$C16,0,MATCH(AB$11,'UEC-MH'!$D$10:$BE$10,0))","v":533.99532256114946}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(D$11,'UEC-MH'!$D$10:$BE$10,0))","v":721.00608833555407},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(E$11,'UEC-MH'!$D$10:$BE$10,0))","v":710.72161463559792},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(F$11,'UEC-MH'!$D$10:$BE$10,0))","v":700.59872417926852},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(G$11,'UEC-MH'!$D$10:$BE$10,0))","v":690.02085190059859},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(H$11,'UEC-MH'!$D$10:$BE$10,0))","v":679.65227222169017},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(I$11,'UEC-MH'!$D$10:$BE$10,0))","v":669.5901300885796},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(J$11,'UEC-MH'!$D$10:$BE$10,0))","v":659.51305407680002},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(K$11,'UEC-MH'!$D$10:$BE$10,0))","v":649.01689251988921},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(L$11,'UEC-MH'!$D$10:$BE$10,0))","v":638.95988333259129},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(M$11,'UEC-MH'!$D$10:$BE$10,0))","v":627.12834052728022},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(N$11,'UEC-MH'!$D$10:$BE$10,0))","v":616.06947557303977},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(O$11,'UEC-MH'!$D$10:$BE$10,0))","v":604.18138357286898},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(P$11,'UEC-MH'!$D$10:$BE$10,0))","v":592.34366419403761},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(Q$11,'UEC-MH'!$D$10:$BE$10,0))","v":580.78843602036534},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(R$11,'UEC-MH'!$D$10:$BE$10,0))","v":569.44920333671996},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(S$11,'UEC-MH'!$D$10:$BE$10,0))","v":565.12567200132219},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(T$11,'UEC-MH'!$D$10:$BE$10,0))","v":560.33731346217303},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(U$11,'UEC-MH'!$D$10:$BE$10,0))","v":555.24600005547779},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(V$11,'UEC-MH'!$D$10:$BE$10,0))","v":549.96270561577012},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(W$11,'UEC-MH'!$D$10:$BE$10,0))","v":546.95773954166941},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(X$11,'UEC-MH'!$D$10:$BE$10,0))","v":543.82702462733414},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(Y$11,'UEC-MH'!$D$10:$BE$10,0))","v":540.8605479776819},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(Z$11,'UEC-MH'!$D$10:$BE$10,0))","v":537.68602159964303},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(AA$11,'UEC-MH'!$D$10:$BE$10,0))","v":534.48022560585241},{"$f":"OFFSET('UEC-MH'!$C17,0,MATCH(AB$11,'UEC-MH'!$D$10:$BE$10,0))","v":531.49347674324099}]
[]
[null,null,"Stock and Shipments (units)",2010,{"$f":"D18+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments",{"$f":"'Shipments and Stock - MH'!AH11","v":21736.325001600449},{"$f":"'Shipments and Stock - MH'!AI11","v":21669.802409227872},{"$f":"'Shipments and Stock - MH'!AJ11","v":21521.626078978676},{"$f":"'Shipments and Stock - MH'!AK11","v":21335.409656432901},{"$f":"'Shipments and Stock - MH'!AL11","v":21096.969394964584},{"$f":"'Shipments and Stock - MH'!AM11","v":20876.291998983521},{"$f":"'Shipments and Stock - MH'!AN11","v":20709.171476333533},{"$f":"'Shipments and Stock - MH'!AO11","v":20612.284657348118},{"$f":"'Shipments and Stock - MH'!AP11","v":20594.932720929017},{"$f":"'Shipments and Stock - MH'!AQ11","v":20653.340581373002},{"$f":"'Shipments and Stock - MH'!AR11","v":20957.095457632786},{"$f":"'Shipments and Stock - MH'!AS11","v":21110.480858280083},{"$f":"'Shipments and Stock - MH'!AT11","v":21264.42211541703},{"$f":"'Shipments and Stock - MH'!AU11","v":21386.978436969915},{"$f":"'Shipments and Stock - MH'!AV11","v":21453.954655854199},{"$f":"'Shipments and Stock - MH'!AW11","v":21451.625712758789},{"$f":"'Shipments and Stock - MH'!AX11","v":21378.654265977555},{"$f":"'Shipments and Stock - MH'!AY11","v":21247.182048657167},{"$f":"'Shipments and Stock - MH'!AZ11","v":3738.162951850712},{"$f":"'Shipments and Stock - MH'!BA11","v":3558.8454687297699},{"$f":"'Shipments and Stock - MH'!BB11","v":3396.6884493346029},{"$f":"'Shipments and Stock - MH'!BC11","v":3396.6884493346029},{"$f":"'Shipments and Stock - MH'!BD11","v":3396.6884493346029},{"$f":"'Shipments and Stock - MH'!BE11","v":3396.6884493346029},{"$f":"'Shipments and Stock - MH'!BF11","v":3396.6884493346029}]
[null,null,"Replacement Shipments",{"$f":"'Shipments and Stock - MH'!AH12","v":1972.9326473572328},{"$f":"'Shipments and Stock - MH'!AI12","v":2120.5983715981047},{"$f":"'Shipments and Stock - MH'!AJ12","v":3721.515054411866},{"$f":"'Shipments and Stock - MH'!AK12","v":4073.8757746933625},{"$f":"'Shipments and Stock - MH'!AL12","v":4129.4316887976274},{"$f":"'Shipments and Stock - MH'!AM12","v":4032.690605051499},{"$f":"'Shipments and Stock - MH'!AN12","v":4156.4415024525188},{"$f":"'Shipments and Stock - MH'!AO12","v":4330.5760817968221},{"$f":"'Shipments and Stock - MH'!AP12","v":4116.28806719567},{"$f":"'Shipments and Stock - MH'!AQ12","v":4515.0149896602998},{"$f":"'Shipments and Stock - MH'!AR12","v":4183.1767054973825},{"$f":"'Shipments and Stock - MH'!AS12","v":4499.9692039796173},{"$f":"'Shipments and Stock - MH'!AT12","v":4467.9286851307952},{"$f":"'Shipments and Stock - MH'!AU12","v":4349.5723684696022},{"$f":"'Shipments and Stock - MH'!AV12","v":4260.9095876046813},{"$f":"'Shipments and Stock - MH'!AW12","v":4231.6775276675917},{"$f":"'Shipments and Stock - MH'!AX12","v":4564.2691256060607},{"$f":"'Shipments and Stock - MH'!AY12","v":4720.2591155975751},{"$f":"'Shipments and Stock - MH'!AZ12","v":4931.3380737231564},{"$f":"'Shipments and Stock - MH'!BA12","v":4984.5271613756668},{"$f":"'Shipments and Stock - MH'!BB12","v":5168.2754071366717},{"$f":"'Shipments and Stock - MH'!BC12","v":4808.8875575059647},{"$f":"'Shipments and Stock - MH'!BD12","v":5112.8223361742057},{"$f":"'Shipments and Stock - MH'!BE12","v":5106.3713981316359},{"$f":"'Shipments and Stock - MH'!BF12","v":4952.2427298371222}]
[null,null,"Net New Shipments",{"$f":"'Shipments and Stock - MH'!AH13","v":3011.594514018434},{"$f":"'Shipments and Stock - MH'!AI13","v":3047.677035538567},{"$f":"'Shipments and Stock - MH'!AJ13","v":1087.3725030940986},{"$f":"'Shipments and Stock - MH'!AK13","v":1038.9465614808432},{"$f":"'Shipments and Stock - MH'!AL13","v":976.93970933400851},{"$f":"'Shipments and Stock - MH'!AM13","v":919.55212478562316},{"$f":"'Shipments and Stock - MH'!AN13","v":876.09210895252181},{"$f":"'Shipments and Stock - MH'!AO13","v":850.89650388644077},{"$f":"'Shipments and Stock - MH'!AP13","v":846.38409918862453},{"$f":"'Shipments and Stock - MH'!AQ13","v":861.57317650492769},{"$f":"'Shipments and Stock - MH'!AR13","v":891.06178814814484},{"$f":"'Shipments and Stock - MH'!AS13","v":928.85058147551899},{"$f":"'Shipments and Stock - MH'!AT13","v":966.77631838373782},{"$f":"'Shipments and Stock - MH'!AU13","v":996.96990582156286},{"$f":"'Shipments and Stock - MH'!AV13","v":1013.4705015926593},{"$f":"'Shipments and Stock - MH'!AW13","v":1012.8967315406626},{"$f":"'Shipments and Stock - MH'!AX13","v":994.9191214840248},{"$f":"'Shipments and Stock - MH'!AY13","v":962.52896943794622},{"$f":"'Shipments and Stock - MH'!AZ13","v":920.9524936239759},{"$f":"'Shipments and Stock - MH'!BA13","v":876.77494295062206},{"$f":"'Shipments and Stock - MH'!BB13","v":836.82512982205662},{"$f":"'Shipments and Stock - MH'!BC13","v":845.19338112026162},{"$f":"'Shipments and Stock - MH'!BD13","v":853.64531493146205},{"$f":"'Shipments and Stock - MH'!BE13","v":862.18176808078715},{"$f":"'Shipments and Stock - MH'!BF13","v":870.80358576159051}]
[null,null,"Total Model Shipments",{"$f":"'Shipments and Stock - MH'!AH14","v":4984.5271613756668},{"$f":"'Shipments and Stock - MH'!AI14","v":5168.2754071366717},{"$f":"'Shipments and Stock - MH'!AJ14","v":4808.8875575059647},{"$f":"'Shipments and Stock - MH'!AK14","v":5112.8223361742057},{"$f":"'Shipments and Stock - MH'!AL14","v":5106.3713981316359},{"$f":"'Shipments and Stock - MH'!AM14","v":4952.2427298371222},{"$f":"'Shipments and Stock - MH'!AN14","v":5032.5336114050406},{"$f":"'Shipments and Stock - MH'!AO14","v":5181.4725856832629},{"$f":"'Shipments and Stock - MH'!AP14","v":4962.6721663842945},{"$f":"'Shipments and Stock - MH'!AQ14","v":5376.5881661652274},{"$f":"'Shipments and Stock - MH'!AR14","v":5074.2384936455273},{"$f":"'Shipments and Stock - MH'!AS14","v":5428.8197854551363},{"$f":"'Shipments and Stock - MH'!AT14","v":5434.705003514533},{"$f":"'Shipments and Stock - MH'!AU14","v":5346.5422742911651},{"$f":"'Shipments and Stock - MH'!AV14","v":5274.3800891973406},{"$f":"'Shipments and Stock - MH'!AW14","v":5244.5742592082543},{"$f":"'Shipments and Stock - MH'!AX14","v":5559.1882470900855},{"$f":"'Shipments and Stock - MH'!AY14","v":5682.7880850355214},{"$f":"'Shipments and Stock - MH'!AZ14","v":5852.2905673471323},{"$f":"'Shipments and Stock - MH'!BA14","v":5861.3021043262888},{"$f":"'Shipments and Stock - MH'!BB14","v":6005.1005369587283},{"$f":"'Shipments and Stock - MH'!BC14","v":5654.0809386262263},{"$f":"'Shipments and Stock - MH'!BD14","v":5966.4676511056678},{"$f":"'Shipments and Stock - MH'!BE14","v":5968.5531662124231},{"$f":"'Shipments and Stock - MH'!BF14","v":5823.0463155987127}]
[null,null,"Model Installed Stock",{"$f":"'Shipments and Stock - MH'!AH15","v":80390.059690309819},{"$f":"'Shipments and Stock - MH'!AI15","v":83437.736725848386},{"$f":"'Shipments and Stock - MH'!AJ15","v":84525.109228942485},{"$f":"'Shipments and Stock - MH'!AK15","v":85564.055790423328},{"$f":"'Shipments and Stock - MH'!AL15","v":86540.995499757337},{"$f":"'Shipments and Stock - MH'!AM15","v":87460.54762454296},{"$f":"'Shipments and Stock - MH'!AN15","v":88336.639733495482},{"$f":"'Shipments and Stock - MH'!AO15","v":89187.536237381923},{"$f":"'Shipments and Stock - MH'!AP15","v":90033.920336570547},{"$f":"'Shipments and Stock - MH'!AQ15","v":90895.493513075475},{"$f":"'Shipments and Stock - MH'!AR15","v":91786.55530122362},{"$f":"'Shipments and Stock - MH'!AS15","v":92715.405882699139},{"$f":"'Shipments and Stock - MH'!AT15","v":93682.182201082876},{"$f":"'Shipments and Stock - MH'!AU15","v":94679.152106904439},{"$f":"'Shipments and Stock - MH'!AV15","v":95692.622608497099},{"$f":"'Shipments and Stock - MH'!AW15","v":96705.519340037761},{"$f":"'Shipments and Stock - MH'!AX15","v":97700.438461521786},{"$f":"'Shipments and Stock - MH'!AY15","v":98662.967430959732},{"$f":"'Shipments and Stock - MH'!AZ15","v":99583.919924583708},{"$f":"'Shipments and Stock - MH'!BA15","v":100460.69486753433},{"$f":"'Shipments and Stock - MH'!BB15","v":101297.51999735639},{"$f":"'Shipments and Stock - MH'!BC15","v":102142.71337847665},{"$f":"'Shipments and Stock - MH'!BD15","v":102996.35869340811},{"$f":"'Shipments and Stock - MH'!BE15","v":103858.5404614889},{"$f":"'Shipments and Stock - MH'!BF15","v":104729.34404725049}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,{"$f":"D27+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":27309127.478160776},30457579.050044458,29166344.400118772,27935326.614963509,27874033.261586636,27561089.459978037,26819039.755339168,26204747.893725839,25713926.81831225,25360588.00665779,25327362.401794784,25122316.640587628,24935767.122488011,24726341.250118401,24469737.061827622,24147558.774209749,23765687.908045277,23337267.346783571,4058669.3051794404,3820847.6721376553,3608271.5695321043,3571244.2687459085,3536285.5512253563,3502590.4018079573,3470654.7370073129]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":2846299.6925549726},{"$f":"E13*E22","v":2950985.2624260127},2745619.9271329264,2919040.6465243828,2915267.0329354275,2827179.7388165272,2872929.4338889215,2933778.9368989193,2788390.180478646,2997537.6879339614,2806756.5983022698,2979003.6516281655,2958188.6814870173,2886413.1777374116,2823858.065175816,2784304.9934431696,2926185.4046132043,2965400.2741635959,3044408.2351259105,3039760.4828851754,3104738.2245741808,2914393.0721558472,3066308.2384248357,3058155.4035752951,2974469.1136368187]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":2846299.6925549726},{"$f":"E14*E22","v":2950985.2624260127},2745619.9271329264,2919040.6465243828,2915267.0329354275,2809875.1944389152,2855441.1611226178,2916390.5149078495,2772321.6213272843,2980758.6700003264,2791781.1507595959,2964026.8162994101,2944246.6203374234,2873733.6286636214,2811912.874261064,2772439.490639816,2913615.1193119134,2952551.7470542695,3031134.8668504586,3026612.232538701,3091559.5871842317,2902254.9546529274,3053779.0618225997,3045900.8247781461,2962502.2421999848]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D32+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D15*D$23","v":57961722.478371985},{"$f":"E15*E$23","v":59301002.967334889},59218183.686910421,59040982.668578252,58817784.231737137,58580024.005913749,58293959.874663532,57936398.859425604,57596313.032517284,57088168.824483156,56646899.252843291,56131903.303820685,55620970.234923884,55130159.385218099,54645635.609839611,54816185.006308608,54923184.899939671,54973050.235087797,54971547.621267222,55165008.411597423,55318761.373745583,55487534.518768497,55634802.110668972,55777690.481308825,55924979.856129125]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":57961722.478371985},{"$f":"E16*E$23","v":59301002.967334889},59218183.686910421,59040982.668578252,58817784.231737137,58562719.461536132,58259167.057519607,57884217.62029063,57528063.234230936,57003140.008263186,56546894.989080645,56016922.204729281,55492047.074682884,54988556.675903305,54492087.709610067,54650771.603275701,54745201.211605482,54782218.019644268,54767442.037548251,54947754.577531964,55088328.902290203,55244963.929810181,55379702.345108412,55510336.136951134,55662963.184712209]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,{"$f":"D38+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.6121061462892978},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.7648874021600376},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.7554396174892108},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.7352250363424888},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.7097632023428178},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.6826402014503481},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.6500068303289446},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.6092173008699078},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.5704212904993478},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.5124536646683957},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.4621149044995772},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.4033656518161859},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3450798807807312},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2890895944807319},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2338165194888902},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2532723027958719},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2654785420875729},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2711670357161529},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2709956218648442},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2930650709100417},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3106047654284261},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3298579190929152},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3466577812764058},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3629580745275867},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3797604216437511}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.6121061462892978},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.7648874021600376},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.7554396174892108},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.7352250363424888},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.7097632023428178},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.6806661489317962},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.6460377660871099},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.6032646155932726},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.5626355503343525},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.5027538225260306},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.4507067064887798},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3902489396223228},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3303726984580067},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2729359657658339},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2163002178428091},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2344024188085445},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2451746762041394},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2493974469135605},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2477118454880509},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2682813800515591},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2843176936219711},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3021861658464733},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.317556735695689},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3324590619382999},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.3498703153903957}]
[]
[null,null,"Savings (aMW)",2010,{"$f":"D42+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"First Year Savings (by year) ",{"$f":"IF(AND(D42>=STANDARD_YEAR,(D42-STANDARD_YEAR)<LIFETIME_MH),\n(D13-D14)*D22,\n(D13-D14)*D21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(E42>=STANDARD_YEAR,(E42-STANDARD_YEAR)<LIFETIME_MH),\n(E13-E14)*E22,\n(E13-E14)*E21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(F42>=STANDARD_YEAR,(F42-STANDARD_YEAR)<LIFETIME_MH),\n(F13-F14)*F22,\n(F13-F14)*F21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(G42>=STANDARD_YEAR,(G42-STANDARD_YEAR)<LIFETIME_MH),\n(G13-G14)*G22,\n(G13-G14)*G21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(H42>=STANDARD_YEAR,(H42-STANDARD_YEAR)<LIFETIME_MH),\n(H13-H14)*H22,\n(H13-H14)*H21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(I42>=STANDARD_YEAR,(I42-STANDARD_YEAR)<LIFETIME_MH),\n(I13-I14)*I22,\n(I13-I14)*I21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.974052518550303E-3},{"$f":"IF(AND(J42>=STANDARD_YEAR,(J42-STANDARD_YEAR)<LIFETIME_MH),\n(J13-J14)*J22,\n(J13-J14)*J21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9950117232835685E-3},{"$f":"IF(AND(K42>=STANDARD_YEAR,(K42-STANDARD_YEAR)<LIFETIME_MH),\n(K13-K14)*K22,\n(K13-K14)*K21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9836210348014465E-3},{"$f":"IF(AND(L42>=STANDARD_YEAR,(L42-STANDARD_YEAR)<LIFETIME_MH),\n(L13-L14)*L22,\n(L13-L14)*L21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8330548883597618E-3},{"$f":"IF(AND(M42>=STANDARD_YEAR,(M42-STANDARD_YEAR)<LIFETIME_MH),\n(M13-M14)*M22,\n(M13-M14)*M21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9141019773711221E-3},{"$f":"IF(AND(N42>=STANDARD_YEAR,(N42-STANDARD_YEAR)<LIFETIME_MH),\n(N13-N14)*N22,\n(N13-N14)*N21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7083558684319186E-3},{"$f":"IF(AND(O42>=STANDARD_YEAR,(O42-STANDARD_YEAR)<LIFETIME_MH),\n(O13-O14)*O22,\n(O13-O14)*O21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7085141830658788E-3},{"$f":"IF(AND(P42>=STANDARD_YEAR,(P42-STANDARD_YEAR)<LIFETIME_MH),\n(P13-P14)*P22,\n(P13-P14)*P21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.5904701288608227E-3},{"$f":"IF(AND(Q42>=STANDARD_YEAR,(Q42-STANDARD_YEAR)<LIFETIME_MH),\n(Q13-Q14)*Q22,\n(Q13-Q14)*Q21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4464463921732011E-3},{"$f":"IF(AND(R42>=STANDARD_YEAR,(R42-STANDARD_YEAR)<LIFETIME_MH),\n(R13-R14)*R22,\n(R13-R14)*R21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3626729311832172E-3},{"$f":"IF(AND(S42>=STANDARD_YEAR,(S42-STANDARD_YEAR)<LIFETIME_MH),\n(S13-S14)*S22,\n(S13-S14)*S21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3535823412449725E-3},{"$f":"IF(AND(T42>=STANDARD_YEAR,(T42-STANDARD_YEAR)<LIFETIME_MH),\n(T13-T14)*T22,\n(T13-T14)*T21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4339818961089635E-3},{"$f":"IF(AND(U42>=STANDARD_YEAR,(U42-STANDARD_YEAR)<LIFETIME_MH),\n(U13-U14)*U22,\n(U13-U14)*U21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4657229191565909E-3},{"$f":"IF(AND(V42>=STANDARD_YEAR,(V42-STANDARD_YEAR)<LIFETIME_MH),\n(V13-V14)*V22,\n(V13-V14)*V21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.5141875742016738E-3},{"$f":"IF(AND(W42>=STANDARD_YEAR,(W42-STANDARD_YEAR)<LIFETIME_MH),\n(W13-W14)*W22,\n(W13-W14)*W21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4999144816877322E-3},{"$f":"IF(AND(X42>=STANDARD_YEAR,(X42-STANDARD_YEAR)<LIFETIME_MH),\n(X13-X14)*X22,\n(X13-X14)*X21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.5033809479750684E-3},{"$f":"IF(AND(Y42>=STANDARD_YEAR,(Y42-STANDARD_YEAR)<LIFETIME_MH),\n(Y13-Y14)*Y22,\n(Y13-Y14)*Y21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3846814399863265E-3},{"$f":"IF(AND(Z42>=STANDARD_YEAR,(Z42-STANDARD_YEAR)<LIFETIME_MH),\n(Z13-Z14)*Z22,\n(Z13-Z14)*Z21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4292923342728605E-3},{"$f":"IF(AND(AA42>=STANDARD_YEAR,(AA42-STANDARD_YEAR)<LIFETIME_MH),\n(AA13-AA14)*AA22,\n(AA13-AA14)*AA21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3979670085727631E-3},{"$f":"IF(AND(AB42>=STANDARD_YEAR,(AB42-STANDARD_YEAR)<LIFETIME_MH),\n(AB13-AB14)*AB22,\n(AB13-AB14)*AB21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0414987731223646E-4}]
[null,null,"Total First Year Savings",{"$f":"D39-D40","v":0},0,0,0,0,1.974052518551872E-3,3.96906424183463E-3,5.9526852766351723E-3,7.7857401649952251E-3,9.6998421423650782E-3,1.1408198010797399E-2,1.3116712193863123E-2,1.4707182322724499E-2,1.6153628714898005E-2,1.7516301646081089E-2,1.8869883987327363E-2,2.0303865883433581E-2,2.1769588802592388E-2,2.3283776376793242E-2,2.4783690858482643E-2,2.6287071806454954E-2,2.7671753246441888E-2,2.91010455807168E-2,3.0499012589286778E-2,2.989010625335542E-2]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$f":"SUM($D$44:D44)","v":0},{"$f":"SUM($D$44:E44)","v":0},{"$f":"SUM($D$44:F44)","v":0},{"$f":"SUM($D$44:G44)","v":0},{"$f":"SUM($D$44:H44)","v":0},{"$f":"SUM($D$44:I44)","v":1.974052518551872E-3},{"$f":"SUM($D$44:J44)","v":5.9431167603865021E-3},{"$f":"SUM($D$44:K44)","v":1.1895802037021674E-2},{"$f":"SUM($D$44:L44)","v":1.96815422020169E-2},{"$f":"SUM($D$44:M44)","v":2.9381384344381978E-2},{"$f":"SUM($D$44:N44)","v":4.0789582355179377E-2},{"$f":"SUM($D$44:O44)","v":5.3906294549042499E-2},{"$f":"SUM($D$44:P44)","v":6.8613476871766998E-2},{"$f":"SUM($D$44:Q44)","v":8.4767105586665004E-2},{"$f":"SUM($D$44:R44)","v":0.10228340723274609},{"$f":"SUM($D$44:S44)","v":0.12115329122007346},{"$f":"SUM($D$44:T44)","v":0.14145715710350704},{"$f":"SUM($D$44:U44)","v":0.16322674590609942},{"$f":"SUM($D$44:V44)","v":0.18651052228289267},{"$f":"SUM($D$44:W44)","v":0.21129421314137531},{"$f":"SUM($D$44:X44)","v":0.23758128494783026},{"$f":"SUM($D$44:Y44)","v":0.26525303819427215},{"$f":"SUM($D$44:Z44)","v":0.29435408377498895},{"$f":"SUM($D$44:AA44)","v":0.32485309636427573},{"$f":"SUM($D$44:AB44)","v":0.35474320261763115}]
[null,null,"Check",{"$f":"IF(ISNUMBER(C44),ROUND((D44-C44-D43),3),0)","v":0},{"$f":"IF(ISNUMBER(D44),ROUND((E44-D44-E43),3),0)","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]

{"sheet":"Results-TH","index":22,"n_rows":46,"n_cols":28,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"RESULTS - Total Homes"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"TOTAL HOMES"]
[]
[null,null,"Unit Energy Consumption (kWh/year) ",2010,{"$f":"D11+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P UEC*",{"$f":"(('Results-SF'!D12*'Results-SF'!D19)+('Results-MF'!D12*'Results-MF'!D19)+('Results-MH'!D12*'Results-MH'!D19))\n/\n('Results-SF'!D19+'Results-MF'!D19+'Results-MH'!D19)","v":306.2993289357243},{"$f":"(('Results-SF'!E12*'Results-SF'!E19)+('Results-MF'!E12*'Results-MF'!E19)+('Results-MH'!E12*'Results-MH'!E19))\n/\n('Results-SF'!E19+'Results-MF'!E19+'Results-MH'!E19)","v":341.21143684247448},{"$f":"(('Results-SF'!F12*'Results-SF'!F19)+('Results-MF'!F12*'Results-MF'!F19)+('Results-MH'!F12*'Results-MH'!F19))\n/\n('Results-SF'!F19+'Results-MF'!F19+'Results-MH'!F19)","v":332.45252363765627},{"$f":"(('Results-SF'!G12*'Results-SF'!G19)+('Results-MF'!G12*'Results-MF'!G19)+('Results-MH'!G12*'Results-MH'!G19))\n/\n('Results-SF'!G19+'Results-MF'!G19+'Results-MH'!G19)","v":319.52417870885938},{"$f":"(('Results-SF'!H12*'Results-SF'!H19)+('Results-MF'!H12*'Results-MF'!H19)+('Results-MH'!H12*'Results-MH'!H19))\n/\n('Results-SF'!H19+'Results-MF'!H19+'Results-MH'!H19)","v":321.01807021239921},{"$f":"(('Results-SF'!I12*'Results-SF'!I19)+('Results-MF'!I12*'Results-MF'!I19)+('Results-MH'!I12*'Results-MH'!I19))\n/\n('Results-SF'!I19+'Results-MF'!I19+'Results-MH'!I19)","v":319.0329480460851},{"$f":"(('Results-SF'!J12*'Results-SF'!J19)+('Results-MF'!J12*'Results-MF'!J19)+('Results-MH'!J12*'Results-MH'!J19))\n/\n('Results-SF'!J19+'Results-MF'!J19+'Results-MH'!J19)","v":311.65480107737591},{"$f":"(('Results-SF'!K12*'Results-SF'!K19)+('Results-MF'!K12*'Results-MF'!K19)+('Results-MH'!K12*'Results-MH'!K19))\n/\n('Results-SF'!K19+'Results-MF'!K19+'Results-MH'!K19)","v":305.57419135084456},{"$f":"(('Results-SF'!L12*'Results-SF'!L19)+('Results-MF'!L12*'Results-MF'!L19)+('Results-MH'!L12*'Results-MH'!L19))\n/\n('Results-SF'!L19+'Results-MF'!L19+'Results-MH'!L19)","v":300.18129757026725},{"$f":"(('Results-SF'!M12*'Results-SF'!M19)+('Results-MF'!M12*'Results-MF'!M19)+('Results-MH'!M12*'Results-MH'!M19))\n/\n('Results-SF'!M19+'Results-MF'!M19+'Results-MH'!M19)","v":295.4207815985153},{"$f":"(('Results-SF'!N12*'Results-SF'!N19)+('Results-MF'!N12*'Results-MF'!N19)+('Results-MH'!N12*'Results-MH'!N19))\n/\n('Results-SF'!N19+'Results-MF'!N19+'Results-MH'!N19)","v":290.88822868493816},{"$f":"(('Results-SF'!O12*'Results-SF'!O19)+('Results-MF'!O12*'Results-MF'!O19)+('Results-MH'!O12*'Results-MH'!O19))\n/\n('Results-SF'!O19+'Results-MF'!O19+'Results-MH'!O19)","v":287.6560646728085},{"$f":"(('Results-SF'!P12*'Results-SF'!P19)+('Results-MF'!P12*'Results-MF'!P19)+('Results-MH'!P12*'Results-MH'!P19))\n/\n('Results-SF'!P19+'Results-MF'!P19+'Results-MH'!P19)","v":284.28988795816275},{"$f":"(('Results-SF'!Q12*'Results-SF'!Q19)+('Results-MF'!Q12*'Results-MF'!Q19)+('Results-MH'!Q12*'Results-MH'!Q19))\n/\n('Results-SF'!Q19+'Results-MF'!Q19+'Results-MH'!Q19)","v":280.98438219435167},{"$f":"(('Results-SF'!R12*'Results-SF'!R19)+('Results-MF'!R12*'Results-MF'!R19)+('Results-MH'!R12*'Results-MH'!R19))\n/\n('Results-SF'!R19+'Results-MF'!R19+'Results-MH'!R19)","v":277.7567172920875},{"$f":"(('Results-SF'!S12*'Results-SF'!S19)+('Results-MF'!S12*'Results-MF'!S19)+('Results-MH'!S12*'Results-MH'!S19))\n/\n('Results-SF'!S19+'Results-MF'!S19+'Results-MH'!S19)","v":274.34754013544028},{"$f":"(('Results-SF'!T12*'Results-SF'!T19)+('Results-MF'!T12*'Results-MF'!T19)+('Results-MH'!T12*'Results-MH'!T19))\n/\n('Results-SF'!T19+'Results-MF'!T19+'Results-MH'!T19)","v":270.95305954424686},{"$f":"(('Results-SF'!U12*'Results-SF'!U19)+('Results-MF'!U12*'Results-MF'!U19)+('Results-MH'!U12*'Results-MH'!U19))\n/\n('Results-SF'!U19+'Results-MF'!U19+'Results-MH'!U19)","v":267.52470298586502},{"$f":"(('Results-SF'!V12*'Results-SF'!V19)+('Results-MF'!V12*'Results-MF'!V19)+('Results-MH'!V12*'Results-MH'!V19))\n/\n('Results-SF'!V19+'Results-MF'!V19+'Results-MH'!V19)","v":241.2087740601348},{"$f":"(('Results-SF'!W12*'Results-SF'!W19)+('Results-MF'!W12*'Results-MF'!W19)+('Results-MH'!W12*'Results-MH'!W19))\n/\n('Results-SF'!W19+'Results-MF'!W19+'Results-MH'!W19)","v":235.97678433187735},{"$f":"(('Results-SF'!X12*'Results-SF'!X19)+('Results-MF'!X12*'Results-MF'!X19)+('Results-MH'!X12*'Results-MH'!X19))\n/\n('Results-SF'!X19+'Results-MF'!X19+'Results-MH'!X19)","v":230.99337568131259},{"$f":"(('Results-SF'!Y12*'Results-SF'!Y19)+('Results-MF'!Y12*'Results-MF'!Y19)+('Results-MH'!Y12*'Results-MH'!Y19))\n/\n('Results-SF'!Y19+'Results-MF'!Y19+'Results-MH'!Y19)","v":228.67070964063467},{"$f":"(('Results-SF'!Z12*'Results-SF'!Z19)+('Results-MF'!Z12*'Results-MF'!Z19)+('Results-MH'!Z12*'Results-MH'!Z19))\n/\n('Results-SF'!Z19+'Results-MF'!Z19+'Results-MH'!Z19)","v":226.46950777683216},{"$f":"(('Results-SF'!AA12*'Results-SF'!AA19)+('Results-MF'!AA12*'Results-MF'!AA19)+('Results-MH'!AA12*'Results-MH'!AA19))\n/\n('Results-SF'!AA19+'Results-MF'!AA19+'Results-MH'!AA19)","v":224.36096072897422},{"$f":"(('Results-SF'!AB12*'Results-SF'!AB19)+('Results-MF'!AB12*'Results-MF'!AB19)+('Results-MH'!AB12*'Results-MH'!AB19))\n/\n('Results-SF'!AB19+'Results-MF'!AB19+'Results-MH'!AB19)","v":222.3358125124069}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"(('Results-SF'!D13*'Results-SF'!D$22)+('Results-MF'!D13*'Results-MF'!D$22)+('Results-MH'!D13*'Results-MH'!D$22))\n/\n('Results-SF'!D$22+'Results-MF'!D$22+'Results-MH'!D$22)","v":595.90126008530206},{"$f":"(('Results-SF'!E13*'Results-SF'!E$22)+('Results-MF'!E13*'Results-MF'!E$22)+('Results-MH'!E13*'Results-MH'!E$22))\n/\n('Results-SF'!E$22+'Results-MF'!E$22+'Results-MH'!E$22)","v":596.00924180266645},{"$f":"(('Results-SF'!F13*'Results-SF'!F$22)+('Results-MF'!F13*'Results-MF'!F$22)+('Results-MH'!F13*'Results-MH'!F$22))\n/\n('Results-SF'!F$22+'Results-MF'!F$22+'Results-MH'!F$22)","v":596.04352607588237},{"$f":"(('Results-SF'!G13*'Results-SF'!G$22)+('Results-MF'!G13*'Results-MF'!G$22)+('Results-MH'!G13*'Results-MH'!G$22))\n/\n('Results-SF'!G$22+'Results-MF'!G$22+'Results-MH'!G$22)","v":595.93806408792113},{"$f":"(('Results-SF'!H13*'Results-SF'!H$22)+('Results-MF'!H13*'Results-MF'!H$22)+('Results-MH'!H13*'Results-MH'!H$22))\n/\n('Results-SF'!H$22+'Results-MF'!H$22+'Results-MH'!H$22)","v":595.90893621364978},{"$f":"(('Results-SF'!I13*'Results-SF'!I$22)+('Results-MF'!I13*'Results-MF'!I$22)+('Results-MH'!I13*'Results-MH'!I$22))\n/\n('Results-SF'!I$22+'Results-MF'!I$22+'Results-MH'!I$22)","v":596.01182501641961},{"$f":"(('Results-SF'!J13*'Results-SF'!J$22)+('Results-MF'!J13*'Results-MF'!J$22)+('Results-MH'!J13*'Results-MH'!J$22))\n/\n('Results-SF'!J$22+'Results-MF'!J$22+'Results-MH'!J$22)","v":595.98281627015763},{"$f":"(('Results-SF'!K13*'Results-SF'!K$22)+('Results-MF'!K13*'Results-MF'!K$22)+('Results-MH'!K13*'Results-MH'!K$22))\n/\n('Results-SF'!K$22+'Results-MF'!K$22+'Results-MH'!K$22)","v":591.11868642977447},{"$f":"(('Results-SF'!L13*'Results-SF'!L$22)+('Results-MF'!L13*'Results-MF'!L$22)+('Results-MH'!L13*'Results-MH'!L$22))\n/\n('Results-SF'!L$22+'Results-MF'!L$22+'Results-MH'!L$22)","v":586.7469703146993},{"$f":"(('Results-SF'!M13*'Results-SF'!M$22)+('Results-MF'!M13*'Results-MF'!M$22)+('Results-MH'!M13*'Results-MH'!M$22))\n/\n('Results-SF'!M$22+'Results-MF'!M$22+'Results-MH'!M$22)","v":582.19017730231485},{"$f":"(('Results-SF'!N13*'Results-SF'!N$22)+('Results-MF'!N13*'Results-MF'!N$22)+('Results-MH'!N13*'Results-MH'!N$22))\n/\n('Results-SF'!N$22+'Results-MF'!N$22+'Results-MH'!N$22)","v":577.77176765297884},{"$f":"(('Results-SF'!O13*'Results-SF'!O$22)+('Results-MF'!O13*'Results-MF'!O$22)+('Results-MH'!O13*'Results-MH'!O$22))\n/\n('Results-SF'!O$22+'Results-MF'!O$22+'Results-MH'!O$22)","v":573.170695685444},{"$f":"(('Results-SF'!P13*'Results-SF'!P$22)+('Results-MF'!P13*'Results-MF'!P$22)+('Results-MH'!P13*'Results-MH'!P$22))\n/\n('Results-SF'!P$22+'Results-MF'!P$22+'Results-MH'!P$22)","v":568.64278095126474},{"$f":"(('Results-SF'!Q13*'Results-SF'!Q$22)+('Results-MF'!Q13*'Results-MF'!Q$22)+('Results-MH'!Q13*'Results-MH'!Q$22))\n/\n('Results-SF'!Q$22+'Results-MF'!Q$22+'Results-MH'!Q$22)","v":564.11750269397885},{"$f":"(('Results-SF'!R13*'Results-SF'!R$22)+('Results-MF'!R13*'Results-MF'!R$22)+('Results-MH'!R13*'Results-MH'!R$22))\n/\n('Results-SF'!R$22+'Results-MF'!R$22+'Results-MH'!R$22)","v":559.59192251232491},{"$f":"(('Results-SF'!S13*'Results-SF'!S$22)+('Results-MF'!S13*'Results-MF'!S$22)+('Results-MH'!S13*'Results-MH'!S$22))\n/\n('Results-SF'!S$22+'Results-MF'!S$22+'Results-MH'!S$22)","v":554.92772906291702},{"$f":"(('Results-SF'!T13*'Results-SF'!T$22)+('Results-MF'!T13*'Results-MF'!T$22)+('Results-MH'!T13*'Results-MH'!T$22))\n/\n('Results-SF'!T$22+'Results-MF'!T$22+'Results-MH'!T$22)","v":550.04795236739164},{"$f":"(('Results-SF'!U13*'Results-SF'!U$22)+('Results-MF'!U13*'Results-MF'!U$22)+('Results-MH'!U13*'Results-MH'!U$22))\n/\n('Results-SF'!U$22+'Results-MF'!U$22+'Results-MH'!U$22)","v":545.17443856960585},{"$f":"(('Results-SF'!V13*'Results-SF'!V$22)+('Results-MF'!V13*'Results-MF'!V$22)+('Results-MH'!V13*'Results-MH'!V$22))\n/\n('Results-SF'!V$22+'Results-MF'!V$22+'Results-MH'!V$22)","v":543.39302655936604},{"$f":"(('Results-SF'!W13*'Results-SF'!W$22)+('Results-MF'!W13*'Results-MF'!W$22)+('Results-MH'!W13*'Results-MH'!W$22))\n/\n('Results-SF'!W$22+'Results-MF'!W$22+'Results-MH'!W$22)","v":541.83968920770371},{"$f":"(('Results-SF'!X13*'Results-SF'!X$22)+('Results-MF'!X13*'Results-MF'!X$22)+('Results-MH'!X13*'Results-MH'!X$22))\n/\n('Results-SF'!X$22+'Results-MF'!X$22+'Results-MH'!X$22)","v":540.31062822277238},{"$f":"(('Results-SF'!Y13*'Results-SF'!Y$22)+('Results-MF'!Y13*'Results-MF'!Y$22)+('Results-MH'!Y13*'Results-MH'!Y$22))\n/\n('Results-SF'!Y$22+'Results-MF'!Y$22+'Results-MH'!Y$22)","v":538.74683047813505},{"$f":"(('Results-SF'!Z13*'Results-SF'!Z$22)+('Results-MF'!Z13*'Results-MF'!Z$22)+('Results-MH'!Z13*'Results-MH'!Z$22))\n/\n('Results-SF'!Z$22+'Results-MF'!Z$22+'Results-MH'!Z$22)","v":537.10384255700058},{"$f":"(('Results-SF'!AA13*'Results-SF'!AA$22)+('Results-MF'!AA13*'Results-MF'!AA$22)+('Results-MH'!AA13*'Results-MH'!AA$22))\n/\n('Results-SF'!AA$22+'Results-MF'!AA$22+'Results-MH'!AA$22)","v":535.49865776466186},{"$f":"(('Results-SF'!AB13*'Results-SF'!AB$22)+('Results-MF'!AB13*'Results-MF'!AB$22)+('Results-MH'!AB13*'Results-MH'!AB$22))\n/\n('Results-SF'!AB$22+'Results-MF'!AB$22+'Results-MH'!AB$22)","v":533.96872500234463}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"(('Results-SF'!D14*'Results-SF'!D$22)+('Results-MF'!D14*'Results-MF'!D$22)+('Results-MH'!D14*'Results-MH'!D$22))\n/\n('Results-SF'!D$22+'Results-MF'!D$22+'Results-MH'!D$22)","v":595.90126008530206},{"$f":"(('Results-SF'!E14*'Results-SF'!E$22)+('Results-MF'!E14*'Results-MF'!E$22)+('Results-MH'!E14*'Results-MH'!E$22))\n/\n('Results-SF'!E$22+'Results-MF'!E$22+'Results-MH'!E$22)","v":596.00924180266645},{"$f":"(('Results-SF'!F14*'Results-SF'!F$22)+('Results-MF'!F14*'Results-MF'!F$22)+('Results-MH'!F14*'Results-MH'!F$22))\n/\n('Results-SF'!F$22+'Results-MF'!F$22+'Results-MH'!F$22)","v":596.04352607588237},{"$f":"(('Results-SF'!G14*'Results-SF'!G$22)+('Results-MF'!G14*'Results-MF'!G$22)+('Results-MH'!G14*'Results-MH'!G$22))\n/\n('Results-SF'!G$22+'Results-MF'!G$22+'Results-MH'!G$22)","v":595.93806408792113},{"$f":"(('Results-SF'!H14*'Results-SF'!H$22)+('Results-MF'!H14*'Results-MF'!H$22)+('Results-MH'!H14*'Results-MH'!H$22))\n/\n('Results-SF'!H$22+'Results-MF'!H$22+'Results-MH'!H$22)","v":595.90893621364978},{"$f":"(('Results-SF'!I14*'Results-SF'!I$22)+('Results-MF'!I14*'Results-MF'!I$22)+('Results-MH'!I14*'Results-MH'!I$22))\n/\n('Results-SF'!I$22+'Results-MF'!I$22+'Results-MH'!I$22)","v":592.39806551549418},{"$f":"(('Results-SF'!J14*'Results-SF'!J$22)+('Results-MF'!J14*'Results-MF'!J$22)+('Results-MH'!J14*'Results-MH'!J$22))\n/\n('Results-SF'!J$22+'Results-MF'!J$22+'Results-MH'!J$22)","v":592.38900779562709},{"$f":"(('Results-SF'!K14*'Results-SF'!K$22)+('Results-MF'!K14*'Results-MF'!K$22)+('Results-MH'!K14*'Results-MH'!K$22))\n/\n('Results-SF'!K$22+'Results-MF'!K$22+'Results-MH'!K$22)","v":587.64828848054049},{"$f":"(('Results-SF'!L14*'Results-SF'!L$22)+('Results-MF'!L14*'Results-MF'!L$22)+('Results-MH'!L14*'Results-MH'!L$22))\n/\n('Results-SF'!L$22+'Results-MF'!L$22+'Results-MH'!L$22)","v":583.39811220835759},{"$f":"(('Results-SF'!M14*'Results-SF'!M$22)+('Results-MF'!M14*'Results-MF'!M$22)+('Results-MH'!M14*'Results-MH'!M$22))\n/\n('Results-SF'!M$22+'Results-MF'!M$22+'Results-MH'!M$22)","v":578.96268504615284},{"$f":"(('Results-SF'!N14*'Results-SF'!N$22)+('Results-MF'!N14*'Results-MF'!N$22)+('Results-MH'!N14*'Results-MH'!N$22))\n/\n('Results-SF'!N$22+'Results-MF'!N$22+'Results-MH'!N$22)","v":574.71910699035334},{"$f":"(('Results-SF'!O14*'Results-SF'!O$22)+('Results-MF'!O14*'Results-MF'!O$22)+('Results-MH'!O14*'Results-MH'!O$22))\n/\n('Results-SF'!O$22+'Results-MF'!O$22+'Results-MH'!O$22)","v":570.31734814963966},{"$f":"(('Results-SF'!P14*'Results-SF'!P$22)+('Results-MF'!P14*'Results-MF'!P$22)+('Results-MH'!P14*'Results-MH'!P$22))\n/\n('Results-SF'!P$22+'Results-MF'!P$22+'Results-MH'!P$22)","v":565.98927839103908},{"$f":"(('Results-SF'!Q14*'Results-SF'!Q$22)+('Results-MF'!Q14*'Results-MF'!Q$22)+('Results-MH'!Q14*'Results-MH'!Q$22))\n/\n('Results-SF'!Q$22+'Results-MF'!Q$22+'Results-MH'!Q$22)","v":561.66423446120325},{"$f":"(('Results-SF'!R14*'Results-SF'!R$22)+('Results-MF'!R14*'Results-MF'!R$22)+('Results-MH'!R14*'Results-MH'!R$22))\n/\n('Results-SF'!R$22+'Results-MF'!R$22+'Results-MH'!R$22)","v":557.24878671989245},{"$f":"(('Results-SF'!S14*'Results-SF'!S$22)+('Results-MF'!S14*'Results-MF'!S$22)+('Results-MH'!S14*'Results-MH'!S$22))\n/\n('Results-SF'!S$22+'Results-MF'!S$22+'Results-MH'!S$22)","v":552.5870280041255},{"$f":"(('Results-SF'!T14*'Results-SF'!T$22)+('Results-MF'!T14*'Results-MF'!T$22)+('Results-MH'!T14*'Results-MH'!T$22))\n/\n('Results-SF'!T$22+'Results-MF'!T$22+'Results-MH'!T$22)","v":547.70921128317286},{"$f":"(('Results-SF'!U14*'Results-SF'!U$22)+('Results-MF'!U14*'Results-MF'!U$22)+('Results-MH'!U14*'Results-MH'!U$22))\n/\n('Results-SF'!U$22+'Results-MF'!U$22+'Results-MH'!U$22)","v":542.83648245589723},{"$f":"(('Results-SF'!V14*'Results-SF'!V$22)+('Results-MF'!V14*'Results-MF'!V$22)+('Results-MH'!V14*'Results-MH'!V$22))\n/\n('Results-SF'!V$22+'Results-MF'!V$22+'Results-MH'!V$22)","v":541.04809424854693},{"$f":"(('Results-SF'!W14*'Results-SF'!W$22)+('Results-MF'!W14*'Results-MF'!W$22)+('Results-MH'!W14*'Results-MH'!W$22))\n/\n('Results-SF'!W$22+'Results-MF'!W$22+'Results-MH'!W$22)","v":539.52012506426877},{"$f":"(('Results-SF'!X14*'Results-SF'!X$22)+('Results-MF'!X14*'Results-MF'!X$22)+('Results-MH'!X14*'Results-MH'!X$22))\n/\n('Results-SF'!X$22+'Results-MF'!X$22+'Results-MH'!X$22)","v":538.04097742375382},{"$f":"(('Results-SF'!Y14*'Results-SF'!Y$22)+('Results-MF'!Y14*'Results-MF'!Y$22)+('Results-MH'!Y14*'Results-MH'!Y$22))\n/\n('Results-SF'!Y$22+'Results-MF'!Y$22+'Results-MH'!Y$22)","v":536.5264188512125},{"$f":"(('Results-SF'!Z14*'Results-SF'!Z$22)+('Results-MF'!Z14*'Results-MF'!Z$22)+('Results-MH'!Z14*'Results-MH'!Z$22))\n/\n('Results-SF'!Z$22+'Results-MF'!Z$22+'Results-MH'!Z$22)","v":534.93209512609155},{"$f":"(('Results-SF'!AA14*'Results-SF'!AA$22)+('Results-MF'!AA14*'Results-MF'!AA$22)+('Results-MH'!AA14*'Results-MH'!AA$22))\n/\n('Results-SF'!AA$22+'Results-MF'!AA$22+'Results-MH'!AA$22)","v":533.37527063185348},{"$f":"(('Results-SF'!AB14*'Results-SF'!AB$22)+('Results-MF'!AB14*'Results-MF'!AB$22)+('Results-MH'!AB14*'Results-MH'!AB$22))\n/\n('Results-SF'!AB$22+'Results-MF'!AB$22+'Results-MH'!AB$22)","v":531.843096163062}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"(('Results-SF'!D15*'Results-SF'!D$22)+('Results-MF'!D15*'Results-MF'!D$22)+('Results-MH'!D15*'Results-MH'!D$22))\n/\n('Results-SF'!D$22+'Results-MF'!D$22+'Results-MH'!D$22)","v":734.00016612242803},{"$f":"(('Results-SF'!E15*'Results-SF'!E$22)+('Results-MF'!E15*'Results-MF'!E$22)+('Results-MH'!E15*'Results-MH'!E$22))\n/\n('Results-SF'!E$22+'Results-MF'!E$22+'Results-MH'!E$22)","v":723.87684226877764},{"$f":"(('Results-SF'!F15*'Results-SF'!F$22)+('Results-MF'!F15*'Results-MF'!F$22)+('Results-MH'!F15*'Results-MH'!F$22))\n/\n('Results-SF'!F$22+'Results-MF'!F$22+'Results-MH'!F$22)","v":713.29710626948975},{"$f":"(('Results-SF'!G15*'Results-SF'!G$22)+('Results-MF'!G15*'Results-MF'!G$22)+('Results-MH'!G15*'Results-MH'!G$22))\n/\n('Results-SF'!G$22+'Results-MF'!G$22+'Results-MH'!G$22)","v":702.62940211721047},{"$f":"(('Results-SF'!H15*'Results-SF'!H$22)+('Results-MF'!H15*'Results-MF'!H$22)+('Results-MH'!H15*'Results-MH'!H$22))\n/\n('Results-SF'!H$22+'Results-MF'!H$22+'Results-MH'!H$22)","v":692.37370351033633},{"$f":"(('Results-SF'!I15*'Results-SF'!I$22)+('Results-MF'!I15*'Results-MF'!I$22)+('Results-MH'!I15*'Results-MH'!I$22))\n/\n('Results-SF'!I$22+'Results-MF'!I$22+'Results-MH'!I$22)","v":682.33700190265915},{"$f":"(('Results-SF'!J15*'Results-SF'!J$22)+('Results-MF'!J15*'Results-MF'!J$22)+('Results-MH'!J15*'Results-MH'!J$22))\n/\n('Results-SF'!J$22+'Results-MF'!J$22+'Results-MH'!J$22)","v":672.39768169894171},{"$f":"(('Results-SF'!K15*'Results-SF'!K$22)+('Results-MF'!K15*'Results-MF'!K$22)+('Results-MH'!K15*'Results-MH'!K$22))\n/\n('Results-SF'!K$22+'Results-MF'!K$22+'Results-MH'!K$22)","v":662.25138305657163},{"$f":"(('Results-SF'!L15*'Results-SF'!L$22)+('Results-MF'!L15*'Results-MF'!L$22)+('Results-MH'!L15*'Results-MH'!L$22))\n/\n('Results-SF'!L$22+'Results-MF'!L$22+'Results-MH'!L$22)","v":652.20260569026095},{"$f":"(('Results-SF'!M15*'Results-SF'!M$22)+('Results-MF'!M15*'Results-MF'!M$22)+('Results-MH'!M15*'Results-MH'!M$22))\n/\n('Results-SF'!M$22+'Results-MF'!M$22+'Results-MH'!M$22)","v":642.64112422478559},{"$f":"(('Results-SF'!N15*'Results-SF'!N$22)+('Results-MF'!N15*'Results-MF'!N$22)+('Results-MH'!N15*'Results-MH'!N$22))\n/\n('Results-SF'!N$22+'Results-MF'!N$22+'Results-MH'!N$22)","v":633.32425915383396},{"$f":"(('Results-SF'!O15*'Results-SF'!O$22)+('Results-MF'!O15*'Results-MF'!O$22)+('Results-MH'!O15*'Results-MH'!O$22))\n/\n('Results-SF'!O$22+'Results-MF'!O$22+'Results-MH'!O$22)","v":623.30377452689174},{"$f":"(('Results-SF'!P15*'Results-SF'!P$22)+('Results-MF'!P15*'Results-MF'!P$22)+('Results-MH'!P15*'Results-MH'!P$22))\n/\n('Results-SF'!P$22+'Results-MF'!P$22+'Results-MH'!P$22)","v":613.07332692797979},{"$f":"(('Results-SF'!Q15*'Results-SF'!Q$22)+('Results-MF'!Q15*'Results-MF'!Q$22)+('Results-MH'!Q15*'Results-MH'!Q$22))\n/\n('Results-SF'!Q$22+'Results-MF'!Q$22+'Results-MH'!Q$22)","v":602.65138281063071},{"$f":"(('Results-SF'!R15*'Results-SF'!R$22)+('Results-MF'!R15*'Results-MF'!R$22)+('Results-MH'!R15*'Results-MH'!R$22))\n/\n('Results-SF'!R$22+'Results-MF'!R$22+'Results-MH'!R$22)","v":591.82846256597429},{"$f":"(('Results-SF'!S15*'Results-SF'!S$22)+('Results-MF'!S15*'Results-MF'!S$22)+('Results-MH'!S15*'Results-MH'!S$22))\n/\n('Results-SF'!S$22+'Results-MF'!S$22+'Results-MH'!S$22)","v":588.01748232363843},{"$f":"(('Results-SF'!T15*'Results-SF'!T$22)+('Results-MF'!T15*'Results-MF'!T$22)+('Results-MH'!T15*'Results-MH'!T$22))\n/\n('Results-SF'!T$22+'Results-MF'!T$22+'Results-MH'!T$22)","v":583.94111644180657},{"$f":"(('Results-SF'!U15*'Results-SF'!U$22)+('Results-MF'!U15*'Results-MF'!U$22)+('Results-MH'!U15*'Results-MH'!U$22))\n/\n('Results-SF'!U$22+'Results-MF'!U$22+'Results-MH'!U$22)","v":579.87431765587951},{"$f":"(('Results-SF'!V15*'Results-SF'!V$22)+('Results-MF'!V15*'Results-MF'!V$22)+('Results-MH'!V15*'Results-MH'!V$22))\n/\n('Results-SF'!V$22+'Results-MF'!V$22+'Results-MH'!V$22)","v":575.8884560018862},{"$f":"(('Results-SF'!W15*'Results-SF'!W$22)+('Results-MF'!W15*'Results-MF'!W$22)+('Results-MH'!W15*'Results-MH'!W$22))\n/\n('Results-SF'!W$22+'Results-MF'!W$22+'Results-MH'!W$22)","v":573.19942865236931},{"$f":"(('Results-SF'!X15*'Results-SF'!X$22)+('Results-MF'!X15*'Results-MF'!X$22)+('Results-MH'!X15*'Results-MH'!X$22))\n/\n('Results-SF'!X$22+'Results-MF'!X$22+'Results-MH'!X$22)","v":570.27574949731013},{"$f":"(('Results-SF'!Y15*'Results-SF'!Y$22)+('Results-MF'!Y15*'Results-MF'!Y$22)+('Results-MH'!Y15*'Results-MH'!Y$22))\n/\n('Results-SF'!Y$22+'Results-MF'!Y$22+'Results-MH'!Y$22)","v":567.37554779088123},{"$f":"(('Results-SF'!Z15*'Results-SF'!Z$22)+('Results-MF'!Z15*'Results-MF'!Z$22)+('Results-MH'!Z15*'Results-MH'!Z$22))\n/\n('Results-SF'!Z$22+'Results-MF'!Z$22+'Results-MH'!Z$22)","v":564.23313310731612},{"$f":"(('Results-SF'!AA15*'Results-SF'!AA$22)+('Results-MF'!AA15*'Results-MF'!AA$22)+('Results-MH'!AA15*'Results-MH'!AA$22))\n/\n('Results-SF'!AA$22+'Results-MF'!AA$22+'Results-MH'!AA$22)","v":561.1351698842185},{"$f":"(('Results-SF'!AB15*'Results-SF'!AB$22)+('Results-MF'!AB15*'Results-MF'!AB$22)+('Results-MH'!AB15*'Results-MH'!AB$22))\n/\n('Results-SF'!AB$22+'Results-MF'!AB$22+'Results-MH'!AB$22)","v":558.07169074151193}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"(('Results-SF'!D16*'Results-SF'!D$22)+('Results-MF'!D16*'Results-MF'!D$22)+('Results-MH'!D16*'Results-MH'!D$22))\n/\n('Results-SF'!D$22+'Results-MF'!D$22+'Results-MH'!D$22)","v":734.00016612242803},{"$f":"(('Results-SF'!E16*'Results-SF'!E$22)+('Results-MF'!E16*'Results-MF'!E$22)+('Results-MH'!E16*'Results-MH'!E$22))\n/\n('Results-SF'!E$22+'Results-MF'!E$22+'Results-MH'!E$22)","v":723.87684226877764},{"$f":"(('Results-SF'!F16*'Results-SF'!F$22)+('Results-MF'!F16*'Results-MF'!F$22)+('Results-MH'!F16*'Results-MH'!F$22))\n/\n('Results-SF'!F$22+'Results-MF'!F$22+'Results-MH'!F$22)","v":713.29710626948975},{"$f":"(('Results-SF'!G16*'Results-SF'!G$22)+('Results-MF'!G16*'Results-MF'!G$22)+('Results-MH'!G16*'Results-MH'!G$22))\n/\n('Results-SF'!G$22+'Results-MF'!G$22+'Results-MH'!G$22)","v":702.62940211721047},{"$f":"(('Results-SF'!H16*'Results-SF'!H$22)+('Results-MF'!H16*'Results-MF'!H$22)+('Results-MH'!H16*'Results-MH'!H$22))\n/\n('Results-SF'!H$22+'Results-MF'!H$22+'Results-MH'!H$22)","v":692.37370351033633},{"$f":"(('Results-SF'!I16*'Results-SF'!I$22)+('Results-MF'!I16*'Results-MF'!I$22)+('Results-MH'!I16*'Results-MH'!I$22))\n/\n('Results-SF'!I$22+'Results-MF'!I$22+'Results-MH'!I$22)","v":682.12663033491708},{"$f":"(('Results-SF'!J16*'Results-SF'!J$22)+('Results-MF'!J16*'Results-MF'!J$22)+('Results-MH'!J16*'Results-MH'!J$22))\n/\n('Results-SF'!J$22+'Results-MF'!J$22+'Results-MH'!J$22)","v":671.98188183004459},{"$f":"(('Results-SF'!K16*'Results-SF'!K$22)+('Results-MF'!K16*'Results-MF'!K$22)+('Results-MH'!K16*'Results-MH'!K$22))\n/\n('Results-SF'!K$22+'Results-MF'!K$22+'Results-MH'!K$22)","v":661.64014661475665},{"$f":"(('Results-SF'!L16*'Results-SF'!L$22)+('Results-MF'!L16*'Results-MF'!L$22)+('Results-MH'!L16*'Results-MH'!L$22))\n/\n('Results-SF'!L$22+'Results-MF'!L$22+'Results-MH'!L$22)","v":651.40854944506259},{"$f":"(('Results-SF'!M16*'Results-SF'!M$22)+('Results-MF'!M16*'Results-MF'!M$22)+('Results-MH'!M16*'Results-MH'!M$22))\n/\n('Results-SF'!M$22+'Results-MF'!M$22+'Results-MH'!M$22)","v":641.66475720743131},{"$f":"(('Results-SF'!N16*'Results-SF'!N$22)+('Results-MF'!N16*'Results-MF'!N$22)+('Results-MH'!N16*'Results-MH'!N$22))\n/\n('Results-SF'!N$22+'Results-MF'!N$22+'Results-MH'!N$22)","v":632.1830712802099},{"$f":"(('Results-SF'!O16*'Results-SF'!O$22)+('Results-MF'!O16*'Results-MF'!O$22)+('Results-MH'!O16*'Results-MH'!O$22))\n/\n('Results-SF'!O$22+'Results-MF'!O$22+'Results-MH'!O$22)","v":622.00551297265838},{"$f":"(('Results-SF'!P16*'Results-SF'!P$22)+('Results-MF'!P16*'Results-MF'!P$22)+('Results-MH'!P16*'Results-MH'!P$22))\n/\n('Results-SF'!P$22+'Results-MF'!P$22+'Results-MH'!P$22)","v":611.63010797611298},{"$f":"(('Results-SF'!Q16*'Results-SF'!Q$22)+('Results-MF'!Q16*'Results-MF'!Q$22)+('Results-MH'!Q16*'Results-MH'!Q$22))\n/\n('Results-SF'!Q$22+'Results-MF'!Q$22+'Results-MH'!Q$22)","v":601.07618989709135},{"$f":"(('Results-SF'!R16*'Results-SF'!R$22)+('Results-MF'!R16*'Results-MF'!R$22)+('Results-MH'!R16*'Results-MH'!R$22))\n/\n('Results-SF'!R$22+'Results-MF'!R$22+'Results-MH'!R$22)","v":590.12639474417847},{"$f":"(('Results-SF'!S16*'Results-SF'!S$22)+('Results-MF'!S16*'Results-MF'!S$22)+('Results-MH'!S16*'Results-MH'!S$22))\n/\n('Results-SF'!S$22+'Results-MF'!S$22+'Results-MH'!S$22)","v":586.19329884747276},{"$f":"(('Results-SF'!T16*'Results-SF'!T$22)+('Results-MF'!T16*'Results-MF'!T$22)+('Results-MH'!T16*'Results-MH'!T$22))\n/\n('Results-SF'!T$22+'Results-MF'!T$22+'Results-MH'!T$22)","v":582.0021683558964},{"$f":"(('Results-SF'!U16*'Results-SF'!U$22)+('Results-MF'!U16*'Results-MF'!U$22)+('Results-MH'!U16*'Results-MH'!U$22))\n/\n('Results-SF'!U$22+'Results-MF'!U$22+'Results-MH'!U$22)","v":577.8285753028066},{"$f":"(('Results-SF'!V16*'Results-SF'!V$22)+('Results-MF'!V16*'Results-MF'!V$22)+('Results-MH'!V16*'Results-MH'!V$22))\n/\n('Results-SF'!V$22+'Results-MF'!V$22+'Results-MH'!V$22)","v":573.7389003809717},{"$f":"(('Results-SF'!W16*'Results-SF'!W$22)+('Results-MF'!W16*'Results-MF'!W$22)+('Results-MH'!W16*'Results-MH'!W$22))\n/\n('Results-SF'!W$22+'Results-MF'!W$22+'Results-MH'!W$22)","v":570.94366799300474},{"$f":"(('Results-SF'!X16*'Results-SF'!X$22)+('Results-MF'!X16*'Results-MF'!X$22)+('Results-MH'!X16*'Results-MH'!X$22))\n/\n('Results-SF'!X$22+'Results-MF'!X$22+'Results-MH'!X$22)","v":567.90893865720147},{"$f":"(('Results-SF'!Y16*'Results-SF'!Y$22)+('Results-MF'!Y16*'Results-MF'!Y$22)+('Results-MH'!Y16*'Results-MH'!Y$22))\n/\n('Results-SF'!Y$22+'Results-MF'!Y$22+'Results-MH'!Y$22)","v":564.90799111789511},{"$f":"(('Results-SF'!Z16*'Results-SF'!Z$22)+('Results-MF'!Z16*'Results-MF'!Z$22)+('Results-MH'!Z16*'Results-MH'!Z$22))\n/\n('Results-SF'!Z$22+'Results-MF'!Z$22+'Results-MH'!Z$22)","v":561.66692478575806},{"$f":"(('Results-SF'!AA16*'Results-SF'!AA$22)+('Results-MF'!AA16*'Results-MF'!AA$22)+('Results-MH'!AA16*'Results-MH'!AA$22))\n/\n('Results-SF'!AA$22+'Results-MF'!AA$22+'Results-MH'!AA$22)","v":558.47538679204035},{"$f":"(('Results-SF'!AB16*'Results-SF'!AB$22)+('Results-MF'!AB16*'Results-MF'!AB$22)+('Results-MH'!AB16*'Results-MH'!AB$22))\n/\n('Results-SF'!AB$22+'Results-MF'!AB$22+'Results-MH'!AB$22)","v":555.48603964022959}]
[]
[null,null,"Stock and Shipments (units)",2010,{"$f":"D18+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments",{"$f":"'Results-SF'!D19+'Results-MF'!D19+'Results-MH'!D19","v":193230.7247524441},{"$f":"'Results-SF'!E19+'Results-MF'!E19+'Results-MH'!E19","v":203620.02275523456},{"$f":"'Results-SF'!F19+'Results-MF'!F19+'Results-MH'!F19","v":208911.48373845464},{"$f":"'Results-SF'!G19+'Results-MF'!G19+'Results-MH'!G19","v":210011.80590200628},{"$f":"'Results-SF'!H19+'Results-MF'!H19+'Results-MH'!H19","v":210042.36389970631},{"$f":"'Results-SF'!I19+'Results-MF'!I19+'Results-MH'!I19","v":210561.85198308452},{"$f":"'Results-SF'!J19+'Results-MF'!J19+'Results-MH'!J19","v":211027.4000921757},{"$f":"'Results-SF'!K19+'Results-MF'!K19+'Results-MH'!K19","v":210576.84277811885},{"$f":"'Results-SF'!L19+'Results-MF'!L19+'Results-MH'!L19","v":210158.65036065719},{"$f":"'Results-SF'!M19+'Results-MF'!M19+'Results-MH'!M19","v":209809.86395532405},{"$f":"'Results-SF'!N19+'Results-MF'!N19+'Results-MH'!N19","v":212188.29134634923},{"$f":"'Results-SF'!O19+'Results-MF'!O19+'Results-MH'!O19","v":211217.8552198048},{"$f":"'Results-SF'!P19+'Results-MF'!P19+'Results-MH'!P19","v":210867.48766218455},{"$f":"'Results-SF'!Q19+'Results-MF'!Q19+'Results-MH'!Q19","v":210590.98660005457},{"$f":"'Results-SF'!R19+'Results-MF'!R19+'Results-MH'!R19","v":210116.24227285245},{"$f":"'Results-SF'!S19+'Results-MF'!S19+'Results-MH'!S19","v":209886.74265362252},{"$f":"'Results-SF'!T19+'Results-MF'!T19+'Results-MH'!T19","v":209355.90376863786},{"$f":"'Results-SF'!U19+'Results-MF'!U19+'Results-MH'!U19","v":208530.29026752512},{"$f":"'Results-SF'!V19+'Results-MF'!V19+'Results-MH'!V19","v":45334.267048525733},{"$f":"'Results-SF'!W19+'Results-MF'!W19+'Results-MH'!W19","v":44548.040930619347},{"$f":"'Results-SF'!X19+'Results-MF'!X19+'Results-MH'!X19","v":44151.767656810429},{"$f":"'Results-SF'!Y19+'Results-MF'!Y19+'Results-MH'!Y19","v":44151.767656810429},{"$f":"'Results-SF'!Z19+'Results-MF'!Z19+'Results-MH'!Z19","v":44151.767656810429},{"$f":"'Results-SF'!AA19+'Results-MF'!AA19+'Results-MH'!AA19","v":44151.767656810429},{"$f":"'Results-SF'!AB19+'Results-MF'!AB19+'Results-MH'!AB19","v":44151.767656810429}]
[null,null,"Replacement Shipments",{"$f":"'Results-SF'!D20+'Results-MF'!D20+'Results-MH'!D20","v":19682.088460699539},{"$f":"'Results-SF'!E20+'Results-MF'!E20+'Results-MH'!E20","v":20860.540435337301},{"$f":"'Results-SF'!F20+'Results-MF'!F20+'Results-MH'!F20","v":35819.878219894439},{"$f":"'Results-SF'!G20+'Results-MF'!G20+'Results-MH'!G20","v":37112.325972505583},{"$f":"'Results-SF'!H20+'Results-MF'!H20+'Results-MH'!H20","v":36976.796014096763},{"$f":"'Results-SF'!I20+'Results-MF'!I20+'Results-MH'!I20","v":37649.7798785825},{"$f":"'Results-SF'!J20+'Results-MF'!J20+'Results-MH'!J20","v":38244.145885968697},{"$f":"'Results-SF'!K20+'Results-MF'!K20+'Results-MH'!K20","v":39234.603796459589},{"$f":"'Results-SF'!L20+'Results-MF'!L20+'Results-MH'!L20","v":39332.695021792955},{"$f":"'Results-SF'!M20+'Results-MF'!M20+'Results-MH'!M20","v":42800.718631791533},{"$f":"'Results-SF'!N20+'Results-MF'!N20+'Results-MH'!N20","v":42099.715840799283},{"$f":"'Results-SF'!O20+'Results-MF'!O20+'Results-MH'!O20","v":45025.832067988857},{"$f":"'Results-SF'!P20+'Results-MF'!P20+'Results-MH'!P20","v":46333.52701275039},{"$f":"'Results-SF'!Q20+'Results-MF'!Q20+'Results-MH'!Q20","v":47318.814826472051},{"$f":"'Results-SF'!R20+'Results-MF'!R20+'Results-MH'!R20","v":49277.17561907733},{"$f":"'Results-SF'!S20+'Results-MF'!S20+'Results-MH'!S20","v":48720.807160484845},{"$f":"'Results-SF'!T20+'Results-MF'!T20+'Results-MH'!T20","v":47276.571693811144},{"$f":"'Results-SF'!U20+'Results-MF'!U20+'Results-MH'!U20","v":44925.878509584116},{"$f":"'Results-SF'!V20+'Results-MF'!V20+'Results-MH'!V20","v":44504.593976845244},{"$f":"'Results-SF'!W20+'Results-MF'!W20+'Results-MH'!W20","v":46787.526372592154},{"$f":"'Results-SF'!X20+'Results-MF'!X20+'Results-MH'!X20","v":51204.237599016276},{"$f":"'Results-SF'!Y20+'Results-MF'!Y20+'Results-MH'!Y20","v":48844.558910676787},{"$f":"'Results-SF'!Z20+'Results-MF'!Z20+'Results-MH'!Z20","v":50401.069387479096},{"$f":"'Results-SF'!AA20+'Results-MF'!AA20+'Results-MH'!AA20","v":50146.043718851492},{"$f":"'Results-SF'!AB20+'Results-MF'!AB20+'Results-MH'!AB20","v":50829.681136538187}]
[null,null,"Net New Shipments",{"$f":"'Results-SF'!D21+'Results-MF'!D21+'Results-MH'!D21","v":27105.437911892623},{"$f":"'Results-SF'!E21+'Results-MF'!E21+'Results-MH'!E21","v":30343.697163678968},{"$f":"'Results-SF'!F21+'Results-MF'!F21+'Results-MH'!F21","v":13024.680690782352},{"$f":"'Results-SF'!G21+'Results-MF'!G21+'Results-MH'!G21","v":13288.743414973509},{"$f":"'Results-SF'!H21+'Results-MF'!H21+'Results-MH'!H21","v":13169.247704754733},{"$f":"'Results-SF'!I21+'Results-MF'!I21+'Results-MH'!I21","v":13179.90125795568},{"$f":"'Results-SF'!J21+'Results-MF'!J21+'Results-MH'!J21","v":13200.318036110511},{"$f":"'Results-SF'!K21+'Results-MF'!K21+'Results-MH'!K21","v":12981.385484279916},{"$f":"'Results-SF'!L21+'Results-MF'!L21+'Results-MH'!L21","v":12760.166925388778},{"$f":"'Results-SF'!M21+'Results-MF'!M21+'Results-MH'!M21","v":12543.043853442774},{"$f":"'Results-SF'!N21+'Results-MF'!N21+'Results-MH'!N21","v":12394.080096353468},{"$f":"'Results-SF'!O21+'Results-MF'!O21+'Results-MH'!O21","v":12135.351276185818},{"$f":"'Results-SF'!P21+'Results-MF'!P21+'Results-MH'!P21","v":11988.411810110916},{"$f":"'Results-SF'!Q21+'Results-MF'!Q21+'Results-MH'!Q21","v":11883.63698144242},{"$f":"'Results-SF'!R21+'Results-MF'!R21+'Results-MH'!R21","v":11741.475356630996},{"$f":"'Results-SF'!S21+'Results-MF'!S21+'Results-MH'!S21","v":11700.631505837588},{"$f":"'Results-SF'!T21+'Results-MF'!T21+'Results-MH'!T21","v":11582.560307434225},{"$f":"'Results-SF'!U21+'Results-MF'!U21+'Results-MH'!U21","v":11349.687431932954},{"$f":"'Results-SF'!V21+'Results-MF'!V21+'Results-MH'!V21","v":11049.221387246158},{"$f":"'Results-SF'!W21+'Results-MF'!W21+'Results-MH'!W21","v":10827.582457655302},{"$f":"'Results-SF'!X21+'Results-MF'!X21+'Results-MH'!X21","v":10744.380785967282},{"$f":"'Results-SF'!Y21+'Results-MF'!Y21+'Results-MH'!Y21","v":10851.824593827136},{"$f":"'Results-SF'!Z21+'Results-MF'!Z21+'Results-MH'!Z21","v":10960.342839765181},{"$f":"'Results-SF'!AA21+'Results-MF'!AA21+'Results-MH'!AA21","v":11069.946268163003},{"$f":"'Results-SF'!AB21+'Results-MF'!AB21+'Results-MH'!AB21","v":11180.645730844633}]
[null,null,"Total Model Shipments",{"$f":"'Results-SF'!D22+'Results-MF'!D22+'Results-MH'!D22","v":46787.526372592154},{"$f":"'Results-SF'!E22+'Results-MF'!E22+'Results-MH'!E22","v":51204.237599016262},{"$f":"'Results-SF'!F22+'Results-MF'!F22+'Results-MH'!F22","v":48844.558910676787},{"$f":"'Results-SF'!G22+'Results-MF'!G22+'Results-MH'!G22","v":50401.069387479096},{"$f":"'Results-SF'!H22+'Results-MF'!H22+'Results-MH'!H22","v":50146.043718851492},{"$f":"'Results-SF'!I22+'Results-MF'!I22+'Results-MH'!I22","v":50829.681136538173},{"$f":"'Results-SF'!J22+'Results-MF'!J22+'Results-MH'!J22","v":51444.463922079216},{"$f":"'Results-SF'!K22+'Results-MF'!K22+'Results-MH'!K22","v":52215.989280739508},{"$f":"'Results-SF'!L22+'Results-MF'!L22+'Results-MH'!L22","v":52092.861947181736},{"$f":"'Results-SF'!M22+'Results-MF'!M22+'Results-MH'!M22","v":55343.7624852343},{"$f":"'Results-SF'!N22+'Results-MF'!N22+'Results-MH'!N22","v":54493.795937152754},{"$f":"'Results-SF'!O22+'Results-MF'!O22+'Results-MH'!O22","v":57161.183344174686},{"$f":"'Results-SF'!P22+'Results-MF'!P22+'Results-MH'!P22","v":58321.93882286131},{"$f":"'Results-SF'!Q22+'Results-MF'!Q22+'Results-MH'!Q22","v":59202.451807914476},{"$f":"'Results-SF'!R22+'Results-MF'!R22+'Results-MH'!R22","v":61018.650975708326},{"$f":"'Results-SF'!S22+'Results-MF'!S22+'Results-MH'!S22","v":60421.438666322436},{"$f":"'Results-SF'!T22+'Results-MF'!T22+'Results-MH'!T22","v":58859.132001245365},{"$f":"'Results-SF'!U22+'Results-MF'!U22+'Results-MH'!U22","v":56275.565941517067},{"$f":"'Results-SF'!V22+'Results-MF'!V22+'Results-MH'!V22","v":55553.815364091402},{"$f":"'Results-SF'!W22+'Results-MF'!W22+'Results-MH'!W22","v":57615.108830247467},{"$f":"'Results-SF'!X22+'Results-MF'!X22+'Results-MH'!X22","v":61948.618384983558},{"$f":"'Results-SF'!Y22+'Results-MF'!Y22+'Results-MH'!Y22","v":59696.38350450393},{"$f":"'Results-SF'!Z22+'Results-MF'!Z22+'Results-MH'!Z22","v":61361.412227244276},{"$f":"'Results-SF'!AA22+'Results-MF'!AA22+'Results-MH'!AA22","v":61215.989987014502},{"$f":"'Results-SF'!AB22+'Results-MF'!AB22+'Results-MH'!AB22","v":62010.326867382813}]
[null,null,"Model Installed Stock",{"$f":"'Results-SF'!D23+'Results-MF'!D23+'Results-MH'!D23","v":790301.92693683482},{"$f":"'Results-SF'!E23+'Results-MF'!E23+'Results-MH'!E23","v":820645.62410051376},{"$f":"'Results-SF'!F23+'Results-MF'!F23+'Results-MH'!F23","v":833670.30479129613},{"$f":"'Results-SF'!G23+'Results-MF'!G23+'Results-MH'!G23","v":846959.04820626962},{"$f":"'Results-SF'!H23+'Results-MF'!H23+'Results-MH'!H23","v":860128.29591102432},{"$f":"'Results-SF'!I23+'Results-MF'!I23+'Results-MH'!I23","v":873308.19716898003},{"$f":"'Results-SF'!J23+'Results-MF'!J23+'Results-MH'!J23","v":886508.51520509063},{"$f":"'Results-SF'!K23+'Results-MF'!K23+'Results-MH'!K23","v":899489.90068937046},{"$f":"'Results-SF'!L23+'Results-MF'!L23+'Results-MH'!L23","v":912250.06761475932},{"$f":"'Results-SF'!M23+'Results-MF'!M23+'Results-MH'!M23","v":924793.11146820209},{"$f":"'Results-SF'!N23+'Results-MF'!N23+'Results-MH'!N23","v":937187.19156455551},{"$f":"'Results-SF'!O23+'Results-MF'!O23+'Results-MH'!O23","v":949322.54284074134},{"$f":"'Results-SF'!P23+'Results-MF'!P23+'Results-MH'!P23","v":961310.95465085213},{"$f":"'Results-SF'!Q23+'Results-MF'!Q23+'Results-MH'!Q23","v":973194.59163229458},{"$f":"'Results-SF'!R23+'Results-MF'!R23+'Results-MH'!R23","v":984936.06698892568},{"$f":"'Results-SF'!S23+'Results-MF'!S23+'Results-MH'!S23","v":996636.69849476323},{"$f":"'Results-SF'!T23+'Results-MF'!T23+'Results-MH'!T23","v":1008219.2588021974},{"$f":"'Results-SF'!U23+'Results-MF'!U23+'Results-MH'!U23","v":1019568.9462341303},{"$f":"'Results-SF'!V23+'Results-MF'!V23+'Results-MH'!V23","v":1030618.1676213766},{"$f":"'Results-SF'!W23+'Results-MF'!W23+'Results-MH'!W23","v":1041445.7500790318},{"$f":"'Results-SF'!X23+'Results-MF'!X23+'Results-MH'!X23","v":1052190.1308649993},{"$f":"'Results-SF'!Y23+'Results-MF'!Y23+'Results-MH'!Y23","v":1063041.9554588262},{"$f":"'Results-SF'!Z23+'Results-MF'!Z23+'Results-MH'!Z23","v":1074002.2982985915},{"$f":"'Results-SF'!AA23+'Results-MF'!AA23+'Results-MH'!AA23","v":1085072.2445667544},{"$f":"'Results-SF'!AB23+'Results-MF'!AB23+'Results-MH'!AB23","v":1096252.8902975991}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,{"$f":"D27+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":59186441.321437284},{"$f":"E12*E19","v":69477480.534210935},69453149.98573643,67103849.80000294,67427394.321934223,67176168.384206861,65767702.397602834,64346848.449137598,63085696.360878192,61982193.996759996,61723076.217423119,60758097.021160074,59947494.441501714,59172778.265515327,58361197.703456447,57581911.554061532,56725622.659763351,55787003.967375875,10935022.977689657,10512303.447092406,10198765.853343638,10096216.041971263,9999029.0887149163,9905933.0093644392,9816519.1358359549]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":27880745.921701968},{"$f":"E13*E22","v":30518198.82847327},29113483.12274095,30035915.718735278,29882475.567823965,30295091.019190796,30660016.489789288,30865846.99426192,30565328.92253077,32220594.893855758,31484976.804729462,32763115.223583817,33164349.482701387,33397139.267241348,34145544.20860517,33529531.745816637,32375345.035407029,30680000.067353401,30187555.867613837,31218152.662249312,33471496.917123254,32161237.404058717,32957450.291977018,32781080.471781246,33111575.174355038]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":27880745.921701968},{"$f":"E14*E22","v":30518198.82847327},29113483.12274095,30035915.718735278,29882475.567823965,30111404.776054621,30475134.93937844,30684636.732144821,30390877.319516413,32041973.329007793,31318625.737514976,32600014.501945056,33009592.068717599,33251899.772918563,34002569.223498046,33388103.220356666,32237688.765214261,30548430.263908017,30057285.9309773,31084510.721686568,33330895.185907681,32028686.860040087,32824188.802615553,32651095.226320691,32979764.235232383]
[]
[null,null,"Total Energy Consumption (kWh)",2010,{"$f":"D32+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D15*D$23","v":580081745.65851176},{"$f":"E15*E$23","v":594046362.99557018},594654615.99043512,595098329.65893292,595530213.73395038,595890496.99329817,596086270.43027401,595688430.77695382,594971871.13946271,594310084.82926285,593543383.78608441,591716324.19610095,589354105.18011022,586497066.39102936,582913198.25183332,586039802.24023378,588740679.60308588,591221847.00064039,593521105.27896774,596956108.91773927,600038515.49271023,603144011.803141,605987681.73347259,608872198.29161608,611787703.96865034]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":580081745.65851176},{"$f":"E16*E$23","v":594046362.99557018},594654615.99043512,595098329.65893292,595530213.73395038,595706777.77873766,595717660.30587554,595138629.77060795,594247493.27609062,593407147.33734882,592473877.12775517,590483855.23616374,587966722.99172091,584964097.16679537,581236770.26568532,584221754.0430994,586785794.80105352,589136071.62545133,591305734.2037406,594606856.56584847,597548180.48512363,600520895.53228438,603231568.09820628,605986141.48172557,608953176.47556841]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,{"$f":"D38+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"SUM('Results-SF'!D39,'Results-MF'!D39,'Results-MH'!D39)","v":66.179701634517969},{"$f":"SUM('Results-SF'!E39,'Results-MF'!E39,'Results-MH'!E39)","v":67.765522529249523},{"$f":"SUM('Results-SF'!F39,'Results-MF'!F39,'Results-MH'!F39)","v":67.832107632562625},{"$f":"SUM('Results-SF'!G39,'Results-MF'!G39,'Results-MH'!G39)","v":67.887501383906184},{"$f":"SUM('Results-SF'!H39,'Results-MF'!H39,'Results-MH'!H39)","v":67.938028570113673},{"$f":"SUM('Results-SF'!I39,'Results-MF'!I39,'Results-MH'!I39)","v":67.97370490143814},{"$f":"SUM('Results-SF'!J39,'Results-MF'!J39,'Results-MH'!J39)","v":67.997294468713363},{"$f":"SUM('Results-SF'!K39,'Results-MF'!K39,'Results-MH'!K39)","v":67.954702077538528},{"$f":"SUM('Results-SF'!L39,'Results-MF'!L39,'Results-MH'!L39)","v":67.867873076046081},{"$f":"SUM('Results-SF'!M39,'Results-MF'!M39,'Results-MH'!M39)","v":67.795403069805204},{"$f":"SUM('Results-SF'!N39,'Results-MF'!N39,'Results-MH'!N39)","v":67.700692892907554},{"$f":"SUM('Results-SF'!O39,'Results-MF'!O39,'Results-MH'!O39)","v":67.495536967053212},{"$f":"SUM('Results-SF'!P39,'Results-MF'!P39,'Results-MH'!P39)","v":67.221827327119257},{"$f":"SUM('Results-SF'!Q39,'Results-MF'!Q39,'Results-MH'!Q39)","v":66.888640548835966},{"$f":"SUM('Results-SF'!R39,'Results-MF'!R39,'Results-MH'!R39)","v":66.469665424614732},{"$f":"SUM('Results-SF'!S39,'Results-MF'!S39,'Results-MH'!S39)","v":66.826787950172474},{"$f":"SUM('Results-SF'!T39,'Results-MF'!T39,'Results-MH'!T39)","v":67.15540065521111},{"$f":"SUM('Results-SF'!U39,'Results-MF'!U39,'Results-MH'!U39)","v":67.458212477415984},{"$f":"SUM('Results-SF'!V39,'Results-MF'!V39,'Results-MH'!V39)","v":67.735027969673283},{"$f":"SUM('Results-SF'!W39,'Results-MF'!W39,'Results-MH'!W39)","v":68.11574970598943},{"$f":"SUM('Results-SF'!X39,'Results-MF'!X39,'Results-MH'!X39)","v":68.452653435016373},{"$f":"SUM('Results-SF'!Y39,'Results-MF'!Y39,'Results-MH'!Y39)","v":68.800332454103483},{"$f":"SUM('Results-SF'!Z39,'Results-MF'!Z39,'Results-MH'!Z39)","v":69.133612692894474},{"$f":"SUM('Results-SF'!AA39,'Results-MF'!AA39,'Results-MH'!AA39)","v":69.464277181139664},{"$f":"SUM('Results-SF'!AB39,'Results-MF'!AB39,'Results-MH'!AB39)","v":69.785573571188053}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"SUM('Results-SF'!D40,'Results-MF'!D40,'Results-MH'!D40)","v":66.179701634517969},{"$f":"SUM('Results-SF'!E40,'Results-MF'!E40,'Results-MH'!E40)","v":67.765522529249523},{"$f":"SUM('Results-SF'!F40,'Results-MF'!F40,'Results-MH'!F40)","v":67.832107632562625},{"$f":"SUM('Results-SF'!G40,'Results-MF'!G40,'Results-MH'!G40)","v":67.887501383906184},{"$f":"SUM('Results-SF'!H40,'Results-MF'!H40,'Results-MH'!H40)","v":67.938028570113673},{"$f":"SUM('Results-SF'!I40,'Results-MF'!I40,'Results-MH'!I40)","v":67.95275050454832},{"$f":"SUM('Results-SF'!J40,'Results-MF'!J40,'Results-MH'!J40)","v":67.955249317726938},{"$f":"SUM('Results-SF'!K40,'Results-MF'!K40,'Results-MH'!K40)","v":67.891984982436526},{"$f":"SUM('Results-SF'!L40,'Results-MF'!L40,'Results-MH'!L40)","v":67.785255045167858},{"$f":"SUM('Results-SF'!M40,'Results-MF'!M40,'Results-MH'!M40)","v":67.692408405930408},{"$f":"SUM('Results-SF'!N40,'Results-MF'!N40,'Results-MH'!N40)","v":67.578721379019697},{"$f":"SUM('Results-SF'!O40,'Results-MF'!O40,'Results-MH'!O40)","v":67.354959393202009},{"$f":"SUM('Results-SF'!P40,'Results-MF'!P40,'Results-MH'!P40)","v":67.063595473780964},{"$f":"SUM('Results-SF'!Q40,'Results-MF'!Q40,'Results-MH'!Q40)","v":66.713840192837083},{"$f":"SUM('Results-SF'!R40,'Results-MF'!R40,'Results-MH'!R40)","v":66.278554894636031},{"$f":"SUM('Results-SF'!S40,'Results-MF'!S40,'Results-MH'!S40)","v":66.619543661870694},{"$f":"SUM('Results-SF'!T40,'Results-MF'!T40,'Results-MH'!T40)","v":66.932452936588462},{"$f":"SUM('Results-SF'!U40,'Results-MF'!U40,'Results-MH'!U40)","v":67.220255655046415},{"$f":"SUM('Results-SF'!V40,'Results-MF'!V40,'Results-MH'!V40)","v":67.482210328613732},{"$f":"SUM('Results-SF'!W40,'Results-MF'!W40,'Results-MH'!W40)","v":67.847686577756392},{"$f":"SUM('Results-SF'!X40,'Results-MF'!X40,'Results-MH'!X40)","v":68.168550866763283},{"$f":"SUM('Results-SF'!Y40,'Results-MF'!Y40,'Results-MH'!Y40)","v":68.501108902047235},{"$f":"SUM('Results-SF'!Z40,'Results-MF'!Z40,'Results-MH'!Z40)","v":68.819187054440619},{"$f":"SUM('Results-SF'!AA40,'Results-MF'!AA40,'Results-MH'!AA40)","v":69.135023200744129},{"$f":"SUM('Results-SF'!AB40,'Results-MF'!AB40,'Results-MH'!AB40)","v":69.462237375872789}]
[]
[null,null,"Savings (aMW)",2010,{"$f":"D42+1","v":2011},2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",{"$f":"SUM('Results-SF'!D43,'Results-MF'!D43,'Results-MH'!D43)","v":0},{"$f":"SUM('Results-SF'!E43,'Results-MF'!E43,'Results-MH'!E43)","v":0},{"$f":"SUM('Results-SF'!F43,'Results-MF'!F43,'Results-MH'!F43)","v":0},{"$f":"SUM('Results-SF'!G43,'Results-MF'!G43,'Results-MH'!G43)","v":0},{"$f":"SUM('Results-SF'!H43,'Results-MF'!H43,'Results-MH'!H43)","v":0},{"$f":"SUM('Results-SF'!I43,'Results-MF'!I43,'Results-MH'!I43)","v":2.0954396889821699E-2},{"$f":"SUM('Results-SF'!J43,'Results-MF'!J43,'Results-MH'!J43)","v":2.109075409660598E-2},{"$f":"SUM('Results-SF'!K43,'Results-MF'!K43,'Results-MH'!K43)","v":2.0671944115570891E-2},{"$f":"SUM('Results-SF'!L43,'Results-MF'!L43,'Results-MH'!L43)","v":1.9900935776221634E-2},{"$f":"SUM('Results-SF'!M43,'Results-MF'!M43,'Results-MH'!M43)","v":2.037663299657301E-2},{"$f":"SUM('Results-SF'!N43,'Results-MF'!N43,'Results-MH'!N43)","v":1.897685001306005E-2},{"$f":"SUM('Results-SF'!O43,'Results-MF'!O43,'Results-MH'!O43)","v":1.8606059963353665E-2},{"$f":"SUM('Results-SF'!P43,'Results-MF'!P43,'Results-MH'!P43)","v":1.7654279487084694E-2},{"$f":"SUM('Results-SF'!Q43,'Results-MF'!Q43,'Results-MH'!Q43)","v":1.6568502660595851E-2},{"$f":"SUM('Results-SF'!R43,'Results-MF'!R43,'Results-MH'!R43)","v":1.6310173979822425E-2},{"$f":"SUM('Results-SF'!S43,'Results-MF'!S43,'Results-MH'!S43)","v":1.6133758323062936E-2},{"$f":"SUM('Results-SF'!T43,'Results-MF'!T43,'Results-MH'!T43)","v":1.5703430320872784E-2},{"$f":"SUM('Results-SF'!U43,'Results-MF'!U43,'Results-MH'!U43)","v":1.5009103746906907E-2},{"$f":"SUM('Results-SF'!V43,'Results-MF'!V43,'Results-MH'!V43)","v":1.4860818689998759E-2},{"$f":"SUM('Results-SF'!W43,'Results-MF'!W43,'Results-MH'!W43)","v":1.5245487173481953E-2},{"$f":"SUM('Results-SF'!X43,'Results-MF'!X43,'Results-MH'!X43)","v":1.6039440020029369E-2},{"$f":"SUM('Results-SF'!Y43,'Results-MF'!Y43,'Results-MH'!Y43)","v":1.512098380317476E-2},{"$f":"SUM('Results-SF'!Z43,'Results-MF'!Z43,'Results-MH'!Z43)","v":1.5202086397612427E-2},{"$f":"SUM('Results-SF'!AA43,'Results-MF'!AA43,'Results-MH'!AA43)","v":1.4828341941654992E-2},{"$f":"SUM('Results-SF'!AB43,'Results-MF'!AB43,'Results-MH'!AB43)","v":2.7127363602591822E-3}]
[null,null,"Cumulative Savings",{"$f":"SUM('Results-SF'!D44,'Results-MF'!D44,'Results-MH'!D44)","v":0},{"$f":"SUM('Results-SF'!E44,'Results-MF'!E44,'Results-MH'!E44)","v":0},{"$f":"SUM('Results-SF'!F44,'Results-MF'!F44,'Results-MH'!F44)","v":0},{"$f":"SUM('Results-SF'!G44,'Results-MF'!G44,'Results-MH'!G44)","v":0},{"$f":"SUM('Results-SF'!H44,'Results-MF'!H44,'Results-MH'!H44)","v":0},{"$f":"SUM('Results-SF'!I44,'Results-MF'!I44,'Results-MH'!I44)","v":2.0954396889812266E-2},{"$f":"SUM('Results-SF'!J44,'Results-MF'!J44,'Results-MH'!J44)","v":4.2045150986420587E-2},{"$f":"SUM('Results-SF'!K44,'Results-MF'!K44,'Results-MH'!K44)","v":6.2717095101995302E-2},{"$f":"SUM('Results-SF'!L44,'Results-MF'!L44,'Results-MH'!L44)","v":8.2618030878218729E-2},{"$f":"SUM('Results-SF'!M44,'Results-MF'!M44,'Results-MH'!M44)","v":0.10299466387479184},{"$f":"SUM('Results-SF'!N44,'Results-MF'!N44,'Results-MH'!N44)","v":0.12197151388786098},{"$f":"SUM('Results-SF'!O44,'Results-MF'!O44,'Results-MH'!O44)","v":0.14057757385120428},{"$f":"SUM('Results-SF'!P44,'Results-MF'!P44,'Results-MH'!P44)","v":0.15823185333829359},{"$f":"SUM('Results-SF'!Q44,'Results-MF'!Q44,'Results-MH'!Q44)","v":0.17480035599889154},{"$f":"SUM('Results-SF'!R44,'Results-MF'!R44,'Results-MH'!R44)","v":0.19111052997870437},{"$f":"SUM('Results-SF'!S44,'Results-MF'!S44,'Results-MH'!S44)","v":0.20724428830177799},{"$f":"SUM('Results-SF'!T44,'Results-MF'!T44,'Results-MH'!T44)","v":0.22294771862265783},{"$f":"SUM('Results-SF'!U44,'Results-MF'!U44,'Results-MH'!U44)","v":0.23795682236957427},{"$f":"SUM('Results-SF'!V44,'Results-MF'!V44,'Results-MH'!V44)","v":0.25281764105954618},{"$f":"SUM('Results-SF'!W44,'Results-MF'!W44,'Results-MH'!W44)","v":0.26806312823304523},{"$f":"SUM('Results-SF'!X44,'Results-MF'!X44,'Results-MH'!X44)","v":0.28410256825308844},{"$f":"SUM('Results-SF'!Y44,'Results-MF'!Y44,'Results-MH'!Y44)","v":0.29922355205624696},{"$f":"SUM('Results-SF'!Z44,'Results-MF'!Z44,'Results-MH'!Z44)","v":0.3144256384538564},{"$f":"SUM('Results-SF'!AA44,'Results-MF'!AA44,'Results-MH'!AA44)","v":0.32925398039553722},{"$f":"SUM('Results-SF'!AB44,'Results-MF'!AB44,'Results-MH'!AB44)","v":0.32333619531526603}]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$f":"SUM('Results-SF'!D45,'Results-MF'!D45,'Results-MH'!D45)","v":0},{"$f":"SUM('Results-SF'!E45,'Results-MF'!E45,'Results-MH'!E45)","v":0},{"$f":"SUM('Results-SF'!F45,'Results-MF'!F45,'Results-MH'!F45)","v":0},{"$f":"SUM('Results-SF'!G45,'Results-MF'!G45,'Results-MH'!G45)","v":0},{"$f":"SUM('Results-SF'!H45,'Results-MF'!H45,'Results-MH'!H45)","v":0},{"$f":"SUM('Results-SF'!I45,'Results-MF'!I45,'Results-MH'!I45)","v":2.0954396889812266E-2},{"$f":"SUM('Results-SF'!J45,'Results-MF'!J45,'Results-MH'!J45)","v":6.2999547876232853E-2},{"$f":"SUM('Results-SF'!K45,'Results-MF'!K45,'Results-MH'!K45)","v":0.12571664297822815},{"$f":"SUM('Results-SF'!L45,'Results-MF'!L45,'Results-MH'!L45)","v":0.20833467385644688},{"$f":"SUM('Results-SF'!M45,'Results-MF'!M45,'Results-MH'!M45)","v":0.31132933773123872},{"$f":"SUM('Results-SF'!N45,'Results-MF'!N45,'Results-MH'!N45)","v":0.4333008516190997},{"$f":"SUM('Results-SF'!O45,'Results-MF'!O45,'Results-MH'!O45)","v":0.57387842547030399},{"$f":"SUM('Results-SF'!P45,'Results-MF'!P45,'Results-MH'!P45)","v":0.73211027880859758},{"$f":"SUM('Results-SF'!Q45,'Results-MF'!Q45,'Results-MH'!Q45)","v":0.90691063480748912},{"$f":"SUM('Results-SF'!R45,'Results-MF'!R45,'Results-MH'!R45)","v":1.0980211647861935},{"$f":"SUM('Results-SF'!S45,'Results-MF'!S45,'Results-MH'!S45)","v":1.3052654530879715},{"$f":"SUM('Results-SF'!T45,'Results-MF'!T45,'Results-MH'!T45)","v":1.5282131717106293},{"$f":"SUM('Results-SF'!U45,'Results-MF'!U45,'Results-MH'!U45)","v":1.7661699940802036},{"$f":"SUM('Results-SF'!V45,'Results-MF'!V45,'Results-MH'!V45)","v":2.0189876351397498},{"$f":"SUM('Results-SF'!W45,'Results-MF'!W45,'Results-MH'!W45)","v":2.287050763372795},{"$f":"SUM('Results-SF'!X45,'Results-MF'!X45,'Results-MH'!X45)","v":2.5711533316258834},{"$f":"SUM('Results-SF'!Y45,'Results-MF'!Y45,'Results-MH'!Y45)","v":2.8703768836821304},{"$f":"SUM('Results-SF'!Z45,'Results-MF'!Z45,'Results-MH'!Z45)","v":3.1848025221359868},{"$f":"SUM('Results-SF'!AA45,'Results-MF'!AA45,'Results-MH'!AA45)","v":3.514056502531524},{"$f":"SUM('Results-SF'!AB45,'Results-MF'!AB45,'Results-MH'!AB45)","v":3.83739269784679}]
[null,null,"Check",{"$f":"SUM('Results-SF'!D46,'Results-MF'!D46,'Results-MH'!D46)","v":0},{"$f":"SUM('Results-SF'!E46,'Results-MF'!E46,'Results-MH'!E46)","v":0},{"$f":"SUM('Results-SF'!F46,'Results-MF'!F46,'Results-MH'!F46)","v":0},{"$f":"SUM('Results-SF'!G46,'Results-MF'!G46,'Results-MH'!G46)","v":0},{"$f":"SUM('Results-SF'!H46,'Results-MF'!H46,'Results-MH'!H46)","v":0},{"$f":"SUM('Results-SF'!I46,'Results-MF'!I46,'Results-MH'!I46)","v":0},{"$f":"SUM('Results-SF'!J46,'Results-MF'!J46,'Results-MH'!J46)","v":0},{"$f":"SUM('Results-SF'!K46,'Results-MF'!K46,'Results-MH'!K46)","v":0},{"$f":"SUM('Results-SF'!L46,'Results-MF'!L46,'Results-MH'!L46)","v":0},{"$f":"SUM('Results-SF'!M46,'Results-MF'!M46,'Results-MH'!M46)","v":0},{"$f":"SUM('Results-SF'!N46,'Results-MF'!N46,'Results-MH'!N46)","v":0},{"$f":"SUM('Results-SF'!O46,'Results-MF'!O46,'Results-MH'!O46)","v":0},{"$f":"SUM('Results-SF'!P46,'Results-MF'!P46,'Results-MH'!P46)","v":0},{"$f":"SUM('Results-SF'!Q46,'Results-MF'!Q46,'Results-MH'!Q46)","v":0},{"$f":"SUM('Results-SF'!R46,'Results-MF'!R46,'Results-MH'!R46)","v":0},{"$f":"SUM('Results-SF'!S46,'Results-MF'!S46,'Results-MH'!S46)","v":0},{"$f":"SUM('Results-SF'!T46,'Results-MF'!T46,'Results-MH'!T46)","v":0},{"$f":"SUM('Results-SF'!U46,'Results-MF'!U46,'Results-MH'!U46)","v":0},{"$f":"SUM('Results-SF'!V46,'Results-MF'!V46,'Results-MH'!V46)","v":0},{"$f":"SUM('Results-SF'!W46,'Results-MF'!W46,'Results-MH'!W46)","v":0},{"$f":"SUM('Results-SF'!X46,'Results-MF'!X46,'Results-MH'!X46)","v":0},{"$f":"SUM('Results-SF'!Y46,'Results-MF'!Y46,'Results-MH'!Y46)","v":0},{"$f":"SUM('Results-SF'!Z46,'Results-MF'!Z46,'Results-MH'!Z46)","v":0},{"$f":"SUM('Results-SF'!AA46,'Results-MF'!AA46,'Results-MH'!AA46)","v":0},{"$f":"SUM('Results-SF'!AB46,'Results-MF'!AB46,'Results-MH'!AB46)","v":0}]

{"sheet":"SUMMARY RESULTS","index":23,"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,{"$f":"MODEL_NAME","v":"CENTRAL AC"},"Single Family","Multi-Family","Manufactured Homes","TOTAL"]
[null,null,"Adjustment to 6P Baseline (aMW)","n/a","n/a","n/a","n/a"]
[null,null,"Total First Year Savings 2010 through 2015 (aMW)",{"$f":"SUM('Results-SF'!$D$43:$I$43)","v":1.8379054368498918E-2},{"$f":"SUM('Results-MF'!$D$43:$I$43)","v":6.0129000277247874E-4},{"$f":"SUM('Results-MH'!$D$43:$I$43)","v":1.974052518550303E-3},{"$f":"SUM(D11:F11)","v":2.0954396889821699E-2}]
[null,null,"Total First Year Savings through 2034 (aMW)",{"$f":"SUM('Results-SF'!$D$43:$AB$43)","v":0.2909787791206907},{"$f":"SUM('Results-MF'!$D$43:$AB$43)","v":1.0284775168472824E-2},{"$f":"SUM('Results-MH'!$D$43:$AB$43)","v":3.0703162466600431E-2},{"$f":"SUM(D12:F12)","v":0.33196671675576395}]

{"sheet":"Charts-SF","index":24,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"CHARTS - Single Family"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]

{"sheet":"Charts-MF","index":25,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"CHARTS - Multi-Family"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]

{"sheet":"Charts-MH","index":26,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"CHARTS - Manufactured Homes"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]

{"sheet":"Charts-ALL","index":27,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"CHARTS - ALL BUILDING TYPES"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]