{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["COVER","Definitions","Comments","Navigation","Product Classes","Efficiency Levels","Data by Building Type","Product Class Dist","Shipments and Stock - SF","Shipments and Stock - MF","Shipments and Stock - MH","Efficiency Dist - SF","Efficiency Dist - MF","Efficiency Dist - MH","6P UEC Development","Constants","UEC Development","UEC-SF","UEC-MF","UEC-MH","Results-SF","Results-MF","Results-MH","Results-TH","SUMMARY RESULTS","Charts-SF","Charts-MF","Charts-MH","Charts-TH"],"not_rendered":{"charts":39,"images":0,"macros":1,"external_links":1,"defined_names":13,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"COVER","index":0,"n_rows":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"merged":[[22,2,22,3],[8,2,8,3],[9,2,9,3],[10,2,10,3],[13,2,13,3],[16,2,16,3],[18,2,18,3]]}
[]
[null,null,"Cover"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Bonneville Power Administration"]
[null,null,"6P Energy Conservation Standards Savings Model"]
[null,null,"Electric Clothes Dryers"]
[]
[null,null,"Product Description"]
[null,null,"DOE defines “electric clothes dryer” under the Energy Policy and Conservation Act \n(EPCA) of 1975, Pub. L. 94-163, (42 United States Code (U.S.C.) 6291–6309) as “a cabinet-like \nappliance designed to dry fabrics in a tumble-type drum with forced air circulation. The heat \nsource is electricity and the drum and blower(s) are driven by an electric motor(s).”"]
[]
[null,null,"Standard Compliance Year"]
[null,null,"2015, per DOE Final Rule (Amending Compliance Dates) published August 24, 2011"]
[]
[null,null,"Major changes from previous rulemaking (2009 effective standard)"]
[null,null,"Restructured product classes and increased stringency from 1994 standards."]
[]
[null,null,"6P Baseline "]
[null,null,"1994 Standards 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 through 2034","The sum of incremental savings from 2010 through 2034"]
[null,null,"Trial Standard Level (TSL)","A proposed  efficiency standard evaluated by DOE during the NOPR and Final Rule phase analyses.  A TSL may specify different standard efficiency levels for each product class included in the rulemaking."]

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

{"sheet":"Navigation","index":3,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[[10,6,12,6],[16,2,24,2],[32,8,34,8],[16,10,18,10],[20,10,22,10],[24,10,26,10],[28,10,30,10],[28,8,30,8],[16,6,18,6],[20,6,22,6],[24,6,26,6],[16,8,18,8],[20,8,22,8],[24,8,26,8]]}
[]
[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,"UEC DEVELOPMENT"]
[]
[null,null,"COMMENTS",null,"DATA BY BUILDING TYPE"]
[]
[null,null,"NAVIGATION",null,"PRODUCT CLASS DISTRIBUTION"]
[]
[null,null,"CENTRAL RESIDENTIAL MODEL (EXTERNAL)",null,"SHIPMENTS AND STOCK - SF",null,"UEC - SF",null,"RESULTS - SF",null,"CHARTS - SF"]
[]
[null,null,null,null,"EFFICIENCY DISTRIBUTION - SF"]
[]
[null,null,null,null,"SHIPMENTS AND STOCK - MF",null,"UEC - MF",null,"RESULTS - MF",null,"CHARTS - MF"]
[]
[null,null,null,null,"EFFICIENCY DISTRIBUTION - MF"]
[]
[null,null,null,null,"SHIPMENTS AND STOCK - MH",null,"UEC - MH",null,"RESULTS - MH",null,"CHARTS - MH"]
[]
[null,null,null,null,"EFFICIENCY DISTRIBUTION - 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":4,"n_rows":20,"n_cols":9,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[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 1","6P PCs 2",null,"Model PCs","Rationale 3"]
[null,null,"Vented Electric, Standard (4.4 ft3 or greater capacity)","PC1","PC1","PC1",null,"PC1","Product class represents over 97% of shipments of electric products"]
[null,null,"Vented Electric, Compact (120V) (less than 4.4 ft3 capacity)","PC2","PC2"]
[null,null,"Vented Electric, Compact (240V) (less than 4.4 ft3 capacity)","PC3","PC3"]
[null,null,"Vented Gas","PC4","PC4"]
[null,null,"Ventless Electric, Compact (240V) (less than 4.4 ft3 capacity)","PC5","PC5"]
[null,null,"Ventless Electric Combination Washer/Dryer","PC6","PC6"]
[]
[null,null,"Sources"]
[null,null,"1. 2011 DOE Direct Final Rule: Table I-1—Amended Energy Conservation Standards for Residential Clothes Dryers and Room Air Conditioners"]
[null,null,"2.  6P Conservation Supply Curve Files: Clothes Washers and Dryers - Single Family"]
[null,null,"3. 2011 DOE Direct Final Rule: Technical Support Document Chapter 9, Table 9.3.1 Clothes Dryer Product Class Market Shares"]

{"sheet":"Efficiency Levels","index":5,"n_rows":21,"n_cols":6,"rows_kept":21,"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$15,0),0)","v":"Vented Electric, Standard (4.4 ft3 or greater capacity)"}]
[]
[null,null," Model ELs","Integrated Energy Factor (IEF) (lbs/kWh) 1","Standard Compliance Year 2","Model Efficiency Levels 1"]
[null,null,"EL0",3.55,1994,"1994 DOE Standard +2.0 W Standby"]
[null,null,"EL1",3.56,null,"1994 DOE Standard +1.5 W Standby"]
[null,null,"EL2",3.61,null,"1994 DOE Standard +0.08 W Standby"]
[null,null,"EL3",3.73,2015,"Gap Fill +0.08W Standby"]
[null,null,"EL4",3.81,null,"Gap Fill +0.08W Standby"]
[null,null,"EL5",4.08,null,"Gap Fill/Maximum Available +0.08W Standby"]
[null,null,"EL6",5.42,null,"Heat Pump (Max-Tech) +0.08W Standby"]
[]
[null,null,"Sources","1. 2011 DOE Direct Final Rule Technical Support Document Chapter 5: Table 5.4.25 Clothes Dryer Integrated Efficiency Levels (CEF) – Vented Product Classes"]
[null,null,null,"2. 2011 DOE Residential Clothes Dryers Direct Final Rule Amending Compliance Dates (page 2)"]

{"sheet":"Data by Building Type","index":6,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Data by Building Type"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,{"$f":"MODEL_NAME","v":"Electric Clothes Dryers"},"Single Family","Multi-Family","Manufactured Homes","Total Homes","Source"]
[null,null,"Lifetime (years)",{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(D9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":16},{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":16},{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":16},{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":16},"2011 DOE Clothes Dryer Direct Final Rule: Technical Support Document Chapter 9: Shipments Analysis - Section 9.3.1.2 Markets and Model Calibration \"lifetime distribution with an average value of 16 years\""]
[]
[]
[]
[null,null,"Cycles per Year","Single Family","Multi-Family","Manufactured Homes","Total Homes","Source"]
[null,null,"Cycles per Year",{"$f":"$G$15","v":311},311,{"$f":"$G$15","v":311},311,"2014 NEEA Dryer Field Study: Section 3.4.8. Loads per Year (page 38)"]
[]
[]
[]
[null,null,"Load Characteristics","Single Family","Multi-Family","Manufactured Homes","Total Homes","Source"]
[null,null,"Average Bone-Dry Weight (lbs)",{"$f":"$G20","v":7.64},{"$f":"$G20","v":7.64},{"$f":"$G20","v":7.64},7.64,"2014 NEEA Dryer Field Study: Appendix A5.2. Dryer Load Characteristics - Table 33. Dryer Load Characteristics"]
[]
[]
[]
[null,null,"Clothes Dryer Energy Use by Vintage"]
[]
[null,null,"Manufacture Date Bin","Single Family","Multi-Family","Manufactured Homes","Total Homes","Source"]
[null,null,"1990-1994",{"$f":"$G27","v":624.20000000000005},{"$f":"$G27","v":624.20000000000005},624.20000000000005,624.20000000000005,"2014 NEEA Residential Building Stock Assessment: Metering Study, Table 48.  Annual Clothes Dryer Energy Use by Vintage"]
[null,null,"1995-1999",{"$f":"$G28","v":721.7},721.7,721.7,721.7]
[null,null,"2000-2004",775.2,775.2,775.2,775.2]
[null,null,"2005-2009",832.8,832.8,832.8,832.8]
[null,null,"Post 2009",635.5,635.5,635.5,635.5]
[null,null,"Total",761.8,761.8,761.8,761.8]

{"sheet":"Product Class Dist","index":7,"n_rows":15,"n_cols":48,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Product Class Distributions"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"PRE-Case",1990,{"$f":"D9+1","v":1991},{"$f":"E9+1","v":1992},1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,{"$f":"V9+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"PC1 - Vented Electric, Standard (4.4 ft3 or greater capacity)"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"POST-Case",1990,{"$f":"D12+1","v":1991},1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"PC1 - Vented Electric, Standard (4.4 ft3 or greater capacity)"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Source/Rationale","Only product class included in model, no switching"]

{"sheet":"Shipments and Stock - SF","index":8,"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,{"$f":"MODEL_NAME","v":"Electric Clothes Dryers"}]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)",{"$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$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":277293.64519984962},{"$f":"IF(ISNUMBER(MATCH(AI10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":290696.79836219142},{"$f":"IF(ISNUMBER(MATCH(AJ10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":298404.36571506667},{"$f":"IF(ISNUMBER(MATCH(AK10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":299831.59966110642},{"$f":"IF(ISNUMBER(MATCH(AL10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":299423.61483825336},{"$f":"IF(ISNUMBER(MATCH(AM10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":299602.09181563166},{"$f":"IF(ISNUMBER(MATCH(AN10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":303915.93255002535},{"$f":"IF(ISNUMBER(MATCH(AO10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":302831.08667596936},{"$f":"IF(ISNUMBER(MATCH(AP10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":301619.23706963222},{"$f":"IF(ISNUMBER(MATCH(AQ10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":300313.18051568686},{"$f":"IF(ISNUMBER(MATCH(AR10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":299326.84112175461},{"$f":"IF(ISNUMBER(MATCH(AS10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":297827.71886892139},{"$f":"IF(ISNUMBER(MATCH(AT10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":296835.77498220198},{"$f":"IF(ISNUMBER(MATCH(AU10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":296120.57506116369},{"$f":"IF(ISNUMBER(MATCH(AV10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":53311.110649575086},{"$f":"IF(ISNUMBER(MATCH(AW10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":53129.273159783028},{"$f":"IF(ISNUMBER(MATCH(AX10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":52646.13865648982},{"$f":"IF(ISNUMBER(MATCH(AY10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":51613.36853256914},{"$f":"IF(ISNUMBER(MATCH(AZ10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":50269.364131424874},{"$f":"IF(ISNUMBER(MATCH(BA10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":49352.99020260627},{"$f":"IF(ISNUMBER(MATCH(BB10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":49154.806231899813},{"$f":"IF(ISNUMBER(MATCH(BC10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":49154.806231899813},{"$f":"IF(ISNUMBER(MATCH(BD10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":49154.806231899813},{"$f":"IF(ISNUMBER(MATCH(BE10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":49154.806231899813},{"$f":"IF(ISNUMBER(MATCH(BF10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":49154.806231899813}]
[null,null,"Replacement Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(E$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(F$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(G$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(H$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(I$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(J$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(K$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(L$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(M$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(N$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(O$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(P$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Q$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(R$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(S$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(T$10,[1]!SHIPMENTS_SF_YEARS,0))","v":154401.43107021821},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(U$10,[1]!SHIPMENTS_SF_YEARS,0))","v":185606.35982774},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(V$10,[1]!SHIPMENTS_SF_YEARS,0))","v":175858.85634562408},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(W$10,[1]!SHIPMENTS_SF_YEARS,0))","v":187681.87819192873},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(X$10,[1]!SHIPMENTS_SF_YEARS,0))","v":185326.73034883977},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Y$10,[1]!SHIPMENTS_SF_YEARS,0))","v":183905.03620416985},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Z$10,[1]!SHIPMENTS_SF_YEARS,0))","v":186266.70905031764},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":186455.74500849226},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":189749.83133517986},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":197838.18730045238},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":203858.30642668752},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":197725.37094322254},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":208066.55513840436},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AG$10,[1]!SHIPMENTS_SF_YEARS,0))","v":211532.01169333502},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AH$10,[1]!SHIPMENTS_SF_YEARS,0))","v":215007.21028462693},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AI$10,[1]!SHIPMENTS_SF_YEARS,0))","v":208139.18686820695},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AJ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":210428.21251938341},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AK$10,[1]!SHIPMENTS_SF_YEARS,0))","v":241168.53689674276},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AL$10,[1]!SHIPMENTS_SF_YEARS,0))","v":233458.76894633553},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AM$10,[1]!SHIPMENTS_SF_YEARS,0))","v":243966.03687678592},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AN$10,[1]!SHIPMENTS_SF_YEARS,0))","v":236851.44817678339},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AO$10,[1]!SHIPMENTS_SF_YEARS,0))","v":236518.42466422392},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AP$10,[1]!SHIPMENTS_SF_YEARS,0))","v":245535.54508045863},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AQ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":252246.33508084237},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AR$10,[1]!SHIPMENTS_SF_YEARS,0))","v":258892.08820722753},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AS$10,[1]!SHIPMENTS_SF_YEARS,0))","v":274752.2339918426},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AT$10,[1]!SHIPMENTS_SF_YEARS,0))","v":272469.82474982541},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AU$10,[1]!SHIPMENTS_SF_YEARS,0))","v":249219.95313676342},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AV$10,[1]!SHIPMENTS_SF_YEARS,0))","v":237129.66798548668},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AW$10,[1]!SHIPMENTS_SF_YEARS,0))","v":233060.34921049641},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AX$10,[1]!SHIPMENTS_SF_YEARS,0))","v":251898.65340377891},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AY$10,[1]!SHIPMENTS_SF_YEARS,0))","v":260166.02667779601},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AZ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":274412.97437877103},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":306772.05432488245},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":298599.55375394586},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":309309.24862486112},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":302404.98293104849},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":300923.56538604049},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":308657.8484062663}]
[null,null,"Net New Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(E$10,[1]!SHIPMENTS_SF_YEARS,0))","v":31204.92875752179},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(F$10,[1]!SHIPMENTS_SF_YEARS,0))","v":21457.425275405869},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(G$10,[1]!SHIPMENTS_SF_YEARS,0))","v":33280.447121710517},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(H$10,[1]!SHIPMENTS_SF_YEARS,0))","v":30925.299278621562},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(I$10,[1]!SHIPMENTS_SF_YEARS,0))","v":29503.605133951627},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(J$10,[1]!SHIPMENTS_SF_YEARS,0))","v":31865.277980099432},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(K$10,[1]!SHIPMENTS_SF_YEARS,0))","v":32054.313938274048},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(L$10,[1]!SHIPMENTS_SF_YEARS,0))","v":35348.400264961645},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(M$10,[1]!SHIPMENTS_SF_YEARS,0))","v":43436.756230234168},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(N$10,[1]!SHIPMENTS_SF_YEARS,0))","v":49456.875356469303},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(O$10,[1]!SHIPMENTS_SF_YEARS,0))","v":43323.939873004332},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(P$10,[1]!SHIPMENTS_SF_YEARS,0))","v":53665.124068186153},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Q$10,[1]!SHIPMENTS_SF_YEARS,0))","v":57130.58062311681},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(R$10,[1]!SHIPMENTS_SF_YEARS,0))","v":60605.779214408714},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(S$10,[1]!SHIPMENTS_SF_YEARS,0))","v":53737.755797988735},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(T$10,[1]!SHIPMENTS_SF_YEARS,0))","v":56026.781449165195},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(U$10,[1]!SHIPMENTS_SF_YEARS,0))","v":55562.177069002762},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(V$10,[1]!SHIPMENTS_SF_YEARS,0))","v":57599.912600711454},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(W$10,[1]!SHIPMENTS_SF_YEARS,0))","v":56284.15868485719},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(X$10,[1]!SHIPMENTS_SF_YEARS,0))","v":51524.717827943619},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Y$10,[1]!SHIPMENTS_SF_YEARS,0))","v":52613.388460054062},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Z$10,[1]!SHIPMENTS_SF_YEARS,0))","v":59268.836030140985},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":65790.590072350111},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":69142.25687204767},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":76914.04669139022},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":68611.518323137891},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":51494.582193540875},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":29063.112847082317},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AG$10,[1]!SHIPMENTS_SF_YEARS,0))","v":21528.337517161388},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AH$10,[1]!SHIPMENTS_SF_YEARS,0))","v":36891.443119151983},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AI$10,[1]!SHIPMENTS_SF_YEARS,0))","v":52026.839809589088},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AJ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":63984.761859387625},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AK$10,[1]!SHIPMENTS_SF_YEARS,0))","v":65603.51742813969},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AL$10,[1]!SHIPMENTS_SF_YEARS,0))","v":65140.784807610296},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AM$10,[1]!SHIPMENTS_SF_YEARS,0))","v":65343.211748075206},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AN$10,[1]!SHIPMENTS_SF_YEARS,0))","v":65553.5347542651},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AO$10,[1]!SHIPMENTS_SF_YEARS,0))","v":64405.14072181657},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AP$10,[1]!SHIPMENTS_SF_YEARS,0))","v":63122.303325807676},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AQ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":61739.740522684529},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AR$10,[1]!SHIPMENTS_SF_YEARS,0))","v":60695.623288107148},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AS$10,[1]!SHIPMENTS_SF_YEARS,0))","v":59108.685373480395},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AT$10,[1]!SHIPMENTS_SF_YEARS,0))","v":58058.635345844552},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AU$10,[1]!SHIPMENTS_SF_YEARS,0))","v":57301.540406395681},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AV$10,[1]!SHIPMENTS_SF_YEARS,0))","v":56433.971679617651},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AW$10,[1]!SHIPMENTS_SF_YEARS,0))","v":56241.482503830441},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AX$10,[1]!SHIPMENTS_SF_YEARS,0))","v":55730.046922314912},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AY$10,[1]!SHIPMENTS_SF_YEARS,0))","v":54636.779136017896},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AZ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":53214.045574715361},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":52243.992245930247},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":52034.19904421363},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":52554.541034656577},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":53080.086445001885},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":53610.887309452519},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":54146.996182547882}]
[null,null,"Total Model Shipments","(units)",{"$f":"SUM(E12:E13)","v":185606.35982774},{"$f":"SUM(F12:F13)","v":175858.85634562408},187681.87819192873,185326.73034883977,183905.03620416985,186266.70905031764,186455.74500849226,189749.83133517986,197838.18730045238,203858.30642668752,197725.37094322254,208066.55513840436,211532.01169333502,215007.21028462693,208139.18686820695,210428.21251938341,241168.53689674276,233458.76894633553,243966.03687678592,236851.44817678339,236518.42466422392,245535.54508045863,252246.33508084237,258892.08820722753,274752.2339918426,272469.82474982541,249219.95313676342,237129.66798548668,233060.34921049641,251898.65340377891,260166.02667779604,274412.97437877103,306772.05432488245,298599.55375394586,309309.24862486112,302404.98293104849,300923.56538604049,308657.8484062663,313986.0756035269,319587.71149533469,333860.91936532297,330528.46009566996,306521.4935431591,293563.63966510433,289301.83171432687,307628.70032609382,314802.80581381393,327627.01995348639,359016.0465708127,350633.75279815949,361863.7896595177,355485.06937605038,354534.452695493,362804.84458881419]
[null,null,"Model Installed Stock","(units)",{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!STOCK_SF_YEARS,0))","v":2501627.8258810132},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!STOCK_SF_YEARS,0))","v":2523085.251156419},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!STOCK_SF_YEARS,0))","v":2556365.6982781296},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!STOCK_SF_YEARS,0))","v":2587290.9975567511},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!STOCK_SF_YEARS,0))","v":2616794.6026907028},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!STOCK_SF_YEARS,0))","v":2648659.8806708022},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!STOCK_SF_YEARS,0))","v":2680714.1946090763},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!STOCK_SF_YEARS,0))","v":2716062.5948740379},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!STOCK_SF_YEARS,0))","v":2759499.3511042721},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!STOCK_SF_YEARS,0))","v":2808956.2264607414},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!STOCK_SF_YEARS,0))","v":2852280.1663337457},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!STOCK_SF_YEARS,0))","v":2905945.2904019319},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!STOCK_SF_YEARS,0))","v":2963075.8710250487},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!STOCK_SF_YEARS,0))","v":3023681.6502394574},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!STOCK_SF_YEARS,0))","v":3077419.4060374461},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!STOCK_SF_YEARS,0))","v":3133446.1874866113},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!STOCK_SF_YEARS,0))","v":3189008.3645556141},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!STOCK_SF_YEARS,0))","v":3246608.2771563255},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!STOCK_SF_YEARS,0))","v":3302892.4358411827},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!STOCK_SF_YEARS,0))","v":3354417.1536691263},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!STOCK_SF_YEARS,0))","v":3407030.5421291804},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!STOCK_SF_YEARS,0))","v":3466299.3781593214},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!STOCK_SF_YEARS,0))","v":3532089.9682316715},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!STOCK_SF_YEARS,0))","v":3601232.2251037192},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!STOCK_SF_YEARS,0))","v":3678146.2717951094},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!STOCK_SF_YEARS,0))","v":3746757.7901182473},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!STOCK_SF_YEARS,0))","v":3798252.3723117881},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!STOCK_SF_YEARS,0))","v":3827315.4851588705},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!STOCK_SF_YEARS,0))","v":3848843.8226760319},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!STOCK_SF_YEARS,0))","v":3885735.2657951838},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!STOCK_SF_YEARS,0))","v":3937762.1056047729},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!STOCK_SF_YEARS,0))","v":4001746.8674641605},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!STOCK_SF_YEARS,0))","v":4067350.3848923002},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!STOCK_SF_YEARS,0))","v":4132491.1696999106},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!STOCK_SF_YEARS,0))","v":4197834.3814479858},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!STOCK_SF_YEARS,0))","v":4263387.9162022509},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!STOCK_SF_YEARS,0))","v":4327793.0569240674},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!STOCK_SF_YEARS,0))","v":4390915.3602498751},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!STOCK_SF_YEARS,0))","v":4452655.1007725596},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!STOCK_SF_YEARS,0))","v":4513350.7240606667},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!STOCK_SF_YEARS,0))","v":4572459.4094341472},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!STOCK_SF_YEARS,0))","v":4630518.0447799917},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!STOCK_SF_YEARS,0))","v":4687819.5851863874},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!STOCK_SF_YEARS,0))","v":4744253.5568660051},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!STOCK_SF_YEARS,0))","v":4800495.0393698355},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!STOCK_SF_YEARS,0))","v":4856225.0862921504},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!STOCK_SF_YEARS,0))","v":4910861.8654281683},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!STOCK_SF_YEARS,0))","v":4964075.9110028837},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!STOCK_SF_YEARS,0))","v":5016319.9032488139},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!STOCK_SF_YEARS,0))","v":5068354.1022930276},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!STOCK_SF_YEARS,0))","v":5120908.6433276841},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!STOCK_SF_YEARS,0))","v":5173988.729772686},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!STOCK_SF_YEARS,0))","v":5227599.6170821385},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!STOCK_SF_YEARS,0))","v":5281746.6132646864}]

{"sheet":"Shipments and Stock - MF","index":9,"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,{"$f":"MODEL_NAME","v":"Electric Clothes Dryers"}]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)",{"$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$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":66509.1223582885},{"$f":"IF(ISNUMBER(MATCH(AI10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":70024.191392541077},{"$f":"IF(ISNUMBER(MATCH(AJ10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":71011.738171655452},{"$f":"IF(ISNUMBER(MATCH(AK10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":71698.416041950986},{"$f":"IF(ISNUMBER(MATCH(AL10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":72650.8885839539},{"$f":"IF(ISNUMBER(MATCH(AM10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":73781.821748068018},{"$f":"IF(ISNUMBER(MATCH(AN10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":75845.625385953739},{"$f":"IF(ISNUMBER(MATCH(AO10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":76404.259995973232},{"$f":"IF(ISNUMBER(MATCH(AP10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":77017.150072802411},{"$f":"IF(ISNUMBER(MATCH(AQ10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":77725.634843795633},{"$f":"IF(ISNUMBER(MATCH(AR10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":78144.352008267335},{"$f":"IF(ISNUMBER(MATCH(AS10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":77803.057445124141},{"$f":"IF(ISNUMBER(MATCH(AT10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":78015.442269481035},{"$f":"IF(ISNUMBER(MATCH(AU10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":78103.664169449534},{"$f":"IF(ISNUMBER(MATCH(AV10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":19226.126219041169},{"$f":"IF(ISNUMBER(MATCH(AW10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":19018.354258516876},{"$f":"IF(ISNUMBER(MATCH(AX10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":18733.146135143179},{"$f":"IF(ISNUMBER(MATCH(AY10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":18644.660926595534},{"$f":"IF(ISNUMBER(MATCH(AZ10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":18607.227906600114},{"$f":"IF(ISNUMBER(MATCH(BA10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":18545.197645947574},{"$f":"IF(ISNUMBER(MATCH(BB10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":18343.425292261258},{"$f":"IF(ISNUMBER(MATCH(BC10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":18343.425292261258},{"$f":"IF(ISNUMBER(MATCH(BD10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":18343.425292261258},{"$f":"IF(ISNUMBER(MATCH(BE10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":18343.425292261258},{"$f":"IF(ISNUMBER(MATCH(BF10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":18343.425292261258}]
[null,null,"Replacement Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(E$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(F$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(G$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(H$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(I$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(J$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(K$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(L$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(M$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(N$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(O$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(P$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Q$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(R$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(S$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(T$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15041.173016940385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(U$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20095.735935546425},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(V$10,[1]!SHIPMENTS_MF_YEARS,0))","v":18638.780517518138},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(W$10,[1]!SHIPMENTS_MF_YEARS,0))","v":19284.620066853357},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(X$10,[1]!SHIPMENTS_MF_YEARS,0))","v":21517.291878825174},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Y$10,[1]!SHIPMENTS_MF_YEARS,0))","v":25002.178755534369},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Z$10,[1]!SHIPMENTS_MF_YEARS,0))","v":23890.238244944579},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":24917.531947421754},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":27329.233412732803},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":29749.725668836178},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":27474.801346282216},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20862.708801013792},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":21006.953389712693},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AG$10,[1]!SHIPMENTS_MF_YEARS,0))","v":21736.306588215255},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AH$10,[1]!SHIPMENTS_MF_YEARS,0))","v":23202.955390196144},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AI$10,[1]!SHIPMENTS_MF_YEARS,0))","v":23917.858600904085},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AJ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":23981.447558688142},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AK$10,[1]!SHIPMENTS_MF_YEARS,0))","v":29167.986975281005},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AL$10,[1]!SHIPMENTS_MF_YEARS,0))","v":28951.780164737222},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AM$10,[1]!SHIPMENTS_MF_YEARS,0))","v":27897.824959455524},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AN$10,[1]!SHIPMENTS_MF_YEARS,0))","v":28544.244401340256},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AO$10,[1]!SHIPMENTS_MF_YEARS,0))","v":32122.615179272332},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AP$10,[1]!SHIPMENTS_MF_YEARS,0))","v":30407.4016243562},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AQ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":31592.036004446767},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AR$10,[1]!SHIPMENTS_MF_YEARS,0))","v":34875.728891901294},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AS$10,[1]!SHIPMENTS_MF_YEARS,0))","v":37139.830613880156},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AT$10,[1]!SHIPMENTS_MF_YEARS,0))","v":35760.561984328531},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AU$10,[1]!SHIPMENTS_MF_YEARS,0))","v":28963.03198732555},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AV$10,[1]!SHIPMENTS_MF_YEARS,0))","v":26945.879748684147},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AW$10,[1]!SHIPMENTS_MF_YEARS,0))","v":24125.158680410092},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AX$10,[1]!SHIPMENTS_MF_YEARS,0))","v":27176.187093206183},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AY$10,[1]!SHIPMENTS_MF_YEARS,0))","v":29876.396211969983},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AZ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":30890.077370198353},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":36465.861329077248},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":36789.565231677982},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":36376.681452845631},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":37549.723090161395},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":41423.645999579363},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":40032.689061285964}]
[null,null,"Net New Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(E$10,[1]!SHIPMENTS_MF_YEARS,0))","v":5054.5629186060387},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(F$10,[1]!SHIPMENTS_MF_YEARS,0))","v":3597.6075005777529},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(G$10,[1]!SHIPMENTS_MF_YEARS,0))","v":4243.4470499129675},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(H$10,[1]!SHIPMENTS_MF_YEARS,0))","v":6476.1188618847873},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(I$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9961.0057385939872},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(J$10,[1]!SHIPMENTS_MF_YEARS,0))","v":8849.0652280041922},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(K$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9876.358930481365},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(L$10,[1]!SHIPMENTS_MF_YEARS,0))","v":12288.060395792418},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(M$10,[1]!SHIPMENTS_MF_YEARS,0))","v":14708.552651895792},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(N$10,[1]!SHIPMENTS_MF_YEARS,0))","v":12433.628329341831},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(O$10,[1]!SHIPMENTS_MF_YEARS,0))","v":5821.5357840734077},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(P$10,[1]!SHIPMENTS_MF_YEARS,0))","v":5965.7803727723076},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Q$10,[1]!SHIPMENTS_MF_YEARS,0))","v":6695.1335712748696},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(R$10,[1]!SHIPMENTS_MF_YEARS,0))","v":8161.782373255759},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(S$10,[1]!SHIPMENTS_MF_YEARS,0))","v":8876.6855839636992},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(T$10,[1]!SHIPMENTS_MF_YEARS,0))","v":8940.2745417477563},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(U$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9072.2510397345759},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(V$10,[1]!SHIPMENTS_MF_YEARS,0))","v":10312.999647219083},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(W$10,[1]!SHIPMENTS_MF_YEARS,0))","v":8613.2048926021671},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(X$10,[1]!SHIPMENTS_MF_YEARS,0))","v":7026.9525225150865},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Y$10,[1]!SHIPMENTS_MF_YEARS,0))","v":7120.4364237379632},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Z$10,[1]!SHIPMENTS_MF_YEARS,0))","v":6517.1633794116206},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":6674.504057025013},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":7546.4954791684868},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":7390.104945043975},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":8285.7606380463112},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":8100.3231863117544},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":5938.9263589714537},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AG$10,[1]!SHIPMENTS_MF_YEARS,0))","v":2388.8520921948366},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AH$10,[1]!SHIPMENTS_MF_YEARS,0))","v":3973.2317030100385},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AI$10,[1]!SHIPMENTS_MF_YEARS,0))","v":5958.5376110658981},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AJ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":6908.6298115102109},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AK$10,[1]!SHIPMENTS_MF_YEARS,0))","v":7297.8743537962437},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AL$10,[1]!SHIPMENTS_MF_YEARS,0))","v":7837.7850669407599},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AM$10,[1]!SHIPMENTS_MF_YEARS,0))","v":8478.8564933901071},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AN$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9005.4786888211383},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AO$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9301.0308203070308},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AP$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9625.2874369297642},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AQ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":10000.119537262828},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AR$10,[1]!SHIPMENTS_MF_YEARS,0))","v":10221.646718410775},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AS$10,[1]!SHIPMENTS_MF_YEARS,0))","v":10041.080864107582},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AT$10,[1]!SHIPMENTS_MF_YEARS,0))","v":10153.44552323909},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AU$10,[1]!SHIPMENTS_MF_YEARS,0))","v":10200.120344511932},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AV$10,[1]!SHIPMENTS_MF_YEARS,0))","v":10171.805474162335},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AW$10,[1]!SHIPMENTS_MF_YEARS,0))","v":10061.881304240669},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AX$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9910.988632593886},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AY$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9864.1745048578596},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AZ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9844.370130676316},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9811.5523005174582},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9704.8022923058597},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9801.8503152288031},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9899.8688183811028},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9998.867506564955},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":10098.856181630632}]
[null,null,"Total Model Shipments","(units)",{"$f":"SUM(E12:E13)","v":20095.735935546425},{"$f":"SUM(F12:F13)","v":18638.780517518138},19284.620066853353,21517.291878825174,25002.178755534373,23890.238244944579,24917.53194742175,27329.233412732803,29749.725668836178,27474.801346282216,20862.708801013792,21006.953389712693,21736.306588215255,23202.955390196144,23917.858600904085,23981.447558688142,29167.986975281001,28951.780164737222,27897.824959455524,28544.24440134026,32122.615179272332,30407.4016243562,31592.036004446767,34875.728891901294,37139.830613880156,35760.561984328524,28963.031987325547,26945.879748684147,24125.158680410092,27176.187093206183,29876.396211969983,30890.077370198353,36465.861329077248,36789.565231677982,36376.681452845631,37549.723090161395,41423.645999579363,40032.689061285964,41592.155541709595,45097.375610312069,47180.911477987742,45914.007507567621,39163.152331837482,37117.685222846485,34187.039984650764,37087.175725800073,39740.570716827846,40734.447500874667,46277.41362959471,46494.367523983841,46178.531768074434,47449.591908542498,51422.513506144314,50131.545242916596]
[null,null,"Model Installed Stock","(units)",{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!STOCK_MF_YEARS,0))","v":245713.33118965221},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!STOCK_MF_YEARS,0))","v":249310.93869022996},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!STOCK_MF_YEARS,0))","v":253554.38574014293},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!STOCK_MF_YEARS,0))","v":260030.50460202771},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!STOCK_MF_YEARS,0))","v":269991.51034062169},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!STOCK_MF_YEARS,0))","v":278840.57556862588},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!STOCK_MF_YEARS,0))","v":288716.93449910724},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!STOCK_MF_YEARS,0))","v":301004.99489489966},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!STOCK_MF_YEARS,0))","v":315713.54754679545},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!STOCK_MF_YEARS,0))","v":328147.17587613728},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!STOCK_MF_YEARS,0))","v":333968.71166021068},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!STOCK_MF_YEARS,0))","v":339934.49203298299},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!STOCK_MF_YEARS,0))","v":346629.62560425786},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!STOCK_MF_YEARS,0))","v":354791.40797751362},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!STOCK_MF_YEARS,0))","v":363668.09356147732},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!STOCK_MF_YEARS,0))","v":372608.36810322508},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!STOCK_MF_YEARS,0))","v":381680.61914295965},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!STOCK_MF_YEARS,0))","v":391993.61879017873},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!STOCK_MF_YEARS,0))","v":400606.8236827809},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!STOCK_MF_YEARS,0))","v":407633.77620529599},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!STOCK_MF_YEARS,0))","v":414754.21262903395},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!STOCK_MF_YEARS,0))","v":421271.37600844557},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!STOCK_MF_YEARS,0))","v":427945.88006547058},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!STOCK_MF_YEARS,0))","v":435492.37554463907},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!STOCK_MF_YEARS,0))","v":442882.48048968305},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!STOCK_MF_YEARS,0))","v":451168.24112772936},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!STOCK_MF_YEARS,0))","v":459268.56431404111},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!STOCK_MF_YEARS,0))","v":465207.49067301257},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!STOCK_MF_YEARS,0))","v":467596.3427652074},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!STOCK_MF_YEARS,0))","v":471569.57446821744},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!STOCK_MF_YEARS,0))","v":477528.11207928334},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!STOCK_MF_YEARS,0))","v":484436.74189079355},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!STOCK_MF_YEARS,0))","v":491734.61624458979},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!STOCK_MF_YEARS,0))","v":499572.40131153056},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!STOCK_MF_YEARS,0))","v":508051.25780492066},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!STOCK_MF_YEARS,0))","v":517056.7364937418},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!STOCK_MF_YEARS,0))","v":526357.76731404883},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!STOCK_MF_YEARS,0))","v":535983.0547509786},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!STOCK_MF_YEARS,0))","v":545983.17428824143},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!STOCK_MF_YEARS,0))","v":556204.8210066522},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!STOCK_MF_YEARS,0))","v":566245.90187075979},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!STOCK_MF_YEARS,0))","v":576399.34739399888},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!STOCK_MF_YEARS,0))","v":586599.46773851081},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!STOCK_MF_YEARS,0))","v":596771.27321267314},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!STOCK_MF_YEARS,0))","v":606833.15451691381},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!STOCK_MF_YEARS,0))","v":616744.1431495077},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!STOCK_MF_YEARS,0))","v":626608.31765436556},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!STOCK_MF_YEARS,0))","v":636452.68778504187},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!STOCK_MF_YEARS,0))","v":646264.24008555932},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!STOCK_MF_YEARS,0))","v":655969.04237786517},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!STOCK_MF_YEARS,0))","v":665770.89269309398},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!STOCK_MF_YEARS,0))","v":675670.76151147508},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!STOCK_MF_YEARS,0))","v":685669.62901804002},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!STOCK_MF_YEARS,0))","v":695768.48519967066}]

{"sheet":"Shipments and Stock - MH","index":10,"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,{"$f":"MODEL_NAME","v":"Electric Clothes Dryers"}]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)",{"$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$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":42270.304580792254},{"$f":"IF(ISNUMBER(MATCH(AI10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":42164.952085782694},{"$f":"IF(ISNUMBER(MATCH(AJ10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":41930.283749262067},{"$f":"IF(ISNUMBER(MATCH(AK10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":41635.370938031352},{"$f":"IF(ISNUMBER(MATCH(AL10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":41257.750710669716},{"$f":"IF(ISNUMBER(MATCH(AM10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":40908.261711073828},{"$f":"IF(ISNUMBER(MATCH(AN10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":41024.689818881408},{"$f":"IF(ISNUMBER(MATCH(AO10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":40860.289149828299},{"$f":"IF(ISNUMBER(MATCH(AP10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":40830.845826303586},{"$f":"IF(ISNUMBER(MATCH(AQ10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":40929.954161529226},{"$f":"IF(ISNUMBER(MATCH(AR10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":41122.366587064425},{"$f":"IF(ISNUMBER(MATCH(AS10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":41368.937482640977},{"$f":"IF(ISNUMBER(MATCH(AT10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":41616.401931527587},{"$f":"IF(ISNUMBER(MATCH(AU10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":41813.414305823557},{"$f":"IF(ISNUMBER(MATCH(AV10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":6612.8687162100396},{"$f":"IF(ISNUMBER(MATCH(AW10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":6609.1248815141807},{"$f":"IF(ISNUMBER(MATCH(AX10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":6491.8214425399719},{"$f":"IF(ISNUMBER(MATCH(AY10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":6280.4765411913449},{"$f":"IF(ISNUMBER(MATCH(AZ10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":6009.1911157068935},{"$f":"IF(ISNUMBER(MATCH(BA10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":5720.9337442812293},{"$f":"IF(ISNUMBER(MATCH(BB10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":5460.2622505956688},{"$f":"IF(ISNUMBER(MATCH(BC10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":5460.2622505956688},{"$f":"IF(ISNUMBER(MATCH(BD10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":5460.2622505956688},{"$f":"IF(ISNUMBER(MATCH(BE10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":5460.2622505956688},{"$f":"IF(ISNUMBER(MATCH(BF10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":5460.2622505956688}]
[null,null,"Replacement Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(E$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(F$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(G$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(H$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(I$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(J$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(K$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(L$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(M$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(N$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(O$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(P$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Q$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(R$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(S$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(T$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15776.247828676758},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(U$10,[1]!SHIPMENTS_MH_YEARS,0))","v":25716.070034481163},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(V$10,[1]!SHIPMENTS_MH_YEARS,0))","v":23804.742053377893},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(W$10,[1]!SHIPMENTS_MH_YEARS,0))","v":26881.200904496582},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(X$10,[1]!SHIPMENTS_MH_YEARS,0))","v":26677.692601472645},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Y$10,[1]!SHIPMENTS_MH_YEARS,0))","v":25025.791871521607},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Z$10,[1]!SHIPMENTS_MH_YEARS,0))","v":23432.560201901695},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":23020.043371447813},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":24071.502937071476},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":24913.037271197463},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":26662.108632322161},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":26607.106388261636},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":28412.096697514506},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AG$10,[1]!SHIPMENTS_MH_YEARS,0))","v":31537.168386603807},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AH$10,[1]!SHIPMENTS_MH_YEARS,0))","v":34235.527571214698},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AI$10,[1]!SHIPMENTS_MH_YEARS,0))","v":33408.362936507372},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AJ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":31080.09263648132},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AK$10,[1]!SHIPMENTS_MH_YEARS,0))","v":41154.992184647344},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AL$10,[1]!SHIPMENTS_MH_YEARS,0))","v":39851.788261530441},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AM$10,[1]!SHIPMENTS_MH_YEARS,0))","v":39824.214060362938},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AN$10,[1]!SHIPMENTS_MH_YEARS,0))","v":34994.228895935616},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AO$10,[1]!SHIPMENTS_MH_YEARS,0))","v":31252.373550712407},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AP$10,[1]!SHIPMENTS_MH_YEARS,0))","v":29812.82290617055},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AQ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":28872.220668436887},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AR$10,[1]!SHIPMENTS_MH_YEARS,0))","v":29699.146064952933},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AS$10,[1]!SHIPMENTS_MH_YEARS,0))","v":30528.910124230941},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AT$10,[1]!SHIPMENTS_MH_YEARS,0))","v":31983.469467288109},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AU$10,[1]!SHIPMENTS_MH_YEARS,0))","v":33450.249435336074},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AV$10,[1]!SHIPMENTS_MH_YEARS,0))","v":35507.251722726134},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AW$10,[1]!SHIPMENTS_MH_YEARS,0))","v":38729.526337317875},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AX$10,[1]!SHIPMENTS_MH_YEARS,0))","v":41446.291560705038},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AY$10,[1]!SHIPMENTS_MH_YEARS,0))","v":40490.613603635735},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AZ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":38360.866628353062},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":48111.518197812358},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":46393.131919850115},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":45981.304822966384},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":40860.322275338964},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":36949.7634678225},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":35479.998891374955}]
[null,null,"Net New Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(E$10,[1]!SHIPMENTS_MH_YEARS,0))","v":9939.8222058044048},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(F$10,[1]!SHIPMENTS_MH_YEARS,0))","v":8028.494224701135},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(G$10,[1]!SHIPMENTS_MH_YEARS,0))","v":11104.953075819825},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(H$10,[1]!SHIPMENTS_MH_YEARS,0))","v":10901.444772795887},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(I$10,[1]!SHIPMENTS_MH_YEARS,0))","v":9249.5440428448492},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(J$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7656.3123732249369},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(K$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7243.7955427710549},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(L$10,[1]!SHIPMENTS_MH_YEARS,0))","v":8295.2551083947164},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(M$10,[1]!SHIPMENTS_MH_YEARS,0))","v":9136.7894425207051},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(N$10,[1]!SHIPMENTS_MH_YEARS,0))","v":10885.860803645404},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(O$10,[1]!SHIPMENTS_MH_YEARS,0))","v":10830.85855958488},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(P$10,[1]!SHIPMENTS_MH_YEARS,0))","v":12635.848868837747},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Q$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15760.920557927049},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(R$10,[1]!SHIPMENTS_MH_YEARS,0))","v":18459.279742537939},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(S$10,[1]!SHIPMENTS_MH_YEARS,0))","v":17632.115107830614},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(T$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15303.844807804562},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(U$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15438.922150166181},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(V$10,[1]!SHIPMENTS_MH_YEARS,0))","v":16047.046208152547},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(W$10,[1]!SHIPMENTS_MH_YEARS,0))","v":12943.013155866356},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(X$10,[1]!SHIPMENTS_MH_YEARS,0))","v":8316.5362944629742},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Y$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6226.5816791908001},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Z$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6380.2627042688546},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5852.1772969890735},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5627.6431278814562},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5615.8728530334774},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5321.360834965948},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6843.1430470744381},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7095.1550252116285},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AG$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7192.3579507140676},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AH$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7210.7639894903405},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AI$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7082.2506671283627},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AJ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7280.7739918717416},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AK$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6956.5260131650139},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AL$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6541.3436583196744},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AM$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6157.0907626034459},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AN$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5866.0933794033481},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AO$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5697.3899171100929},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AP$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5667.1759852044052},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AQ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5768.8782434188761},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AR$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5966.326602741261},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AS$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6219.3509001733037},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AT$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6473.2921375305204},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AU$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6675.4608382408042},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AV$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6785.9446956113679},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AW$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6782.1028750209371},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AX$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6661.729299853323},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AY$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6444.8529525677495},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AZ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6166.4672816788079},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5870.6654648663243},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5603.1715199863502},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5659.2032351861708},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5715.7952675380511},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5772.9532202134142},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5830.6827524155378}]
[null,null,"Total Model Shipments","(units)",{"$f":"SUM(E12:E13)","v":25716.070034481163},{"$f":"SUM(F12:F13)","v":23804.742053377893},26881.200904496582,26677.692601472645,25025.791871521607,23432.560201901695,23020.043371447813,24071.502937071476,24913.037271197463,26662.108632322161,26607.106388261636,28412.096697514506,31537.168386603807,34235.527571214698,33408.362936507372,31080.09263648132,41154.992184647344,39851.788261530441,39824.214060362938,34994.228895935623,31252.373550712407,29812.82290617055,28872.220668436887,29699.146064952933,30528.910124230941,31983.469467288109,33450.249435336074,35507.251722726134,38729.526337317875,41446.291560705038,40490.613603635735,38360.866628353062,48111.518197812358,46393.131919850115,45981.304822966384,40860.322275338964,36949.7634678225,35479.998891374955,34641.098911855763,35665.472667694194,36748.261024404244,38456.761604818632,40125.710273576879,42293.196418337502,45511.629212338812,48108.020860558361,46935.466556203486,44527.33391003187,53982.183662678683,51996.303439836469,51640.508058152554,46576.117542877015,42722.716688035915,41310.681643790493]
[null,null,"Model Installed Stock","(units)",{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!STOCK_MH_YEARS,0))","v":262359.78746463254},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!STOCK_MH_YEARS,0))","v":270388.28168933367},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!STOCK_MH_YEARS,0))","v":281493.23476515349},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!STOCK_MH_YEARS,0))","v":292394.67953794939},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!STOCK_MH_YEARS,0))","v":301644.22358079423},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!STOCK_MH_YEARS,0))","v":309300.53595401917},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!STOCK_MH_YEARS,0))","v":316544.33149679023},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!STOCK_MH_YEARS,0))","v":324839.58660518494},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!STOCK_MH_YEARS,0))","v":333976.37604770565},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!STOCK_MH_YEARS,0))","v":344862.23685135104},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!STOCK_MH_YEARS,0))","v":355693.09541093593},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!STOCK_MH_YEARS,0))","v":368328.94427977368},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!STOCK_MH_YEARS,0))","v":384089.86483770073},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!STOCK_MH_YEARS,0))","v":402549.14458023867},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!STOCK_MH_YEARS,0))","v":420181.25968806929},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!STOCK_MH_YEARS,0))","v":435485.10449587385},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!STOCK_MH_YEARS,0))","v":450924.02664604003},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!STOCK_MH_YEARS,0))","v":466971.07285419258},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!STOCK_MH_YEARS,0))","v":479914.08601005893},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!STOCK_MH_YEARS,0))","v":488230.62230452191},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!STOCK_MH_YEARS,0))","v":494457.20398371271},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!STOCK_MH_YEARS,0))","v":500837.46668798156},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!STOCK_MH_YEARS,0))","v":506689.64398497064},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!STOCK_MH_YEARS,0))","v":512317.28711285209},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!STOCK_MH_YEARS,0))","v":517933.15996588557},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!STOCK_MH_YEARS,0))","v":523254.52080085152},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!STOCK_MH_YEARS,0))","v":530097.66384792596},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!STOCK_MH_YEARS,0))","v":537192.81887313758},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!STOCK_MH_YEARS,0))","v":544385.17682385165},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!STOCK_MH_YEARS,0))","v":551595.94081334199},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!STOCK_MH_YEARS,0))","v":558678.19148047036},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!STOCK_MH_YEARS,0))","v":565958.9654723421},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!STOCK_MH_YEARS,0))","v":572915.49148550711},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!STOCK_MH_YEARS,0))","v":579456.83514382679},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!STOCK_MH_YEARS,0))","v":585613.92590643023},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!STOCK_MH_YEARS,0))","v":591480.01928583358},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!STOCK_MH_YEARS,0))","v":597177.40920294367},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!STOCK_MH_YEARS,0))","v":602844.58518814808},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!STOCK_MH_YEARS,0))","v":608613.46343156695},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!STOCK_MH_YEARS,0))","v":614579.79003430821},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!STOCK_MH_YEARS,0))","v":620799.14093448152},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!STOCK_MH_YEARS,0))","v":627272.43307201203},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!STOCK_MH_YEARS,0))","v":633947.89391025284},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!STOCK_MH_YEARS,0))","v":640733.83860586421},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!STOCK_MH_YEARS,0))","v":647515.94148088514},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!STOCK_MH_YEARS,0))","v":654177.67078073847},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!STOCK_MH_YEARS,0))","v":660622.52373330621},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!STOCK_MH_YEARS,0))","v":666788.99101498502},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!STOCK_MH_YEARS,0))","v":672659.65647985134},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!STOCK_MH_YEARS,0))","v":678262.8279998377},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!STOCK_MH_YEARS,0))","v":683922.03123502387},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!STOCK_MH_YEARS,0))","v":689637.82650256192},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!STOCK_MH_YEARS,0))","v":695410.77972277533},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!STOCK_MH_YEARS,0))","v":701241.46247519087}]

{"sheet":"Efficiency Dist - SF","index":11,"n_rows":33,"n_cols":61,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,2,1,6],[3,2,3,6],[5,2,5,6]]}
[]
[null,null,"Efficiency Distributions by Product Class - Single Family"]
[]
[null,null,{"$f":"Navigation!$C$15","v":"NAVIGATION"}]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"PC1 - Vented Electric, Standard (4.4 ft3 or greater capacity)"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution 1"]
[null,null,null,"Efficiency Level","IEF (lbs/kWh)",2014,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":3.55},2.5999999999999999E-2,null,{"$f":"$F13","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,{"$f":"$F13","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":3.56},0.189,null,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,{"$f":"$F14","v":0.189},0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":3.61},0.53500000000000003,null,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":3.73},0.17899999999999999,null,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":3.81},6.0999999999999999E-2,null,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C17","v":"EL5"},{"$f":"'Efficiency Levels'!D17","v":4.08},0.01,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,{"$f":"'Efficiency Levels'!C18","v":"EL6"},{"$f":"'Efficiency Levels'!D18","v":5.42},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F13:F19)","v":1},null,{"$f":"SUM(H13:H19)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"SUM(R13:R19)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level","IEF (lbs/kWh)",null,null,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,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":3.55},null,null,{"$f":"H13","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,{"$f":"R13","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":3.56},null,null,{"$f":"H14","v":0.189},0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,{"$f":"R14","v":0.189},0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":3.61},null,null,{"$f":"H15","v":0.53500000000000003},0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":3.73},null,null,{"$f":"H16","v":0.17899999999999999},0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,{"$f":"SUM(AP13:AP16)","v":0.92900000000000005},{"$f":"SUM(AQ13:AQ16)","v":0.92900000000000005},0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":3.81},null,null,{"$f":"H17","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,{"$f":"AP17","v":6.0999999999999999E-2},{"$f":"AQ17","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C17","v":"EL5"},{"$f":"'Efficiency Levels'!D17","v":4.08},null,null,{"$f":"H18","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"AP18","v":0.01},{"$f":"AQ18","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,{"$f":"'Efficiency Levels'!C18","v":"EL6"},{"$f":"'Efficiency Levels'!D18","v":5.42},null,null,{"$f":"H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP19","v":0},{"$f":"AQ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H24:H30)","v":1},1,1,1,1,1,1,1,1,1,{"$f":"SUM(R24:R30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","1. 2011 DOE Direct Final Rule Technical Support Document Chapter 12: Table 12.4.8 Base-Case Distribution of Efficiencies for Residential Clothes Dryers in 2014"]

{"sheet":"Efficiency Dist - MF","index":12,"n_rows":33,"n_cols":61,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,2,1,6],[3,2,3,6],[5,2,5,6]]}
[]
[null,null,"Efficiency Distributions by Product Class - Multi-Family"]
[]
[null,null,{"$f":"Navigation!$C$15","v":"NAVIGATION"}]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"PC1 - Vented Electric, Standard (4.4 ft3 or greater capacity)"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution 1"]
[null,null,null,"Efficiency Level","IEF (lbs/kWh)",2014,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":3.55},2.5999999999999999E-2,null,{"$f":"$F13","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,{"$f":"$F13","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":3.56},0.189,null,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":3.61},0.53500000000000003,null,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":3.73},0.17899999999999999,null,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":3.81},6.0999999999999999E-2,null,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C17","v":"EL5"},{"$f":"'Efficiency Levels'!D17","v":4.08},0.01,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,{"$f":"'Efficiency Levels'!C18","v":"EL6"},{"$f":"'Efficiency Levels'!D18","v":5.42},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F13:F19)","v":1},null,{"$f":"SUM(H13:H19)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level","IEF (lbs/kWh)",null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":3.55},null,null,{"$f":"H13","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":3.56},null,null,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":3.61},null,null,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":3.73},null,null,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,{"$f":"SUM(AP13:AP16)","v":0.92900000000000005},{"$f":"SUM(AQ13:AQ16)","v":0.92900000000000005},0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":3.81},null,null,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,{"$f":"AP17","v":6.0999999999999999E-2},{"$f":"AQ17","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C17","v":"EL5"},{"$f":"'Efficiency Levels'!D17","v":4.08},null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"AP18","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,{"$f":"'Efficiency Levels'!C18","v":"EL6"},{"$f":"'Efficiency Levels'!D18","v":5.42},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H24:H30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","1. 2011 DOE Direct Final Rule Technical Support Document Chapter 12: Table 12.4.8 Base-Case Distribution of Efficiencies for Residential Clothes Dryers in 2014"]

{"sheet":"Efficiency Dist - MH","index":13,"n_rows":33,"n_cols":61,"rows_kept":33,"cut":false,"hidden":false,"merged":[[1,2,1,6],[3,2,3,6],[5,2,5,6]]}
[]
[null,null,"Efficiency Distributions by Product Class - Multi-Family"]
[]
[null,null,{"$f":"Navigation!$C$15","v":"NAVIGATION"}]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"PC1 - Vented Electric, Standard (4.4 ft3 or greater capacity)"}]
[]
[null,null,null,"PRE-Case",null,"Static Distribution 1"]
[null,null,null,"Efficiency Level","IEF (lbs/kWh)",2014,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":3.55},2.5999999999999999E-2,null,{"$f":"$F13","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,{"$f":"$F13","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":3.56},0.189,null,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":3.61},0.53500000000000003,null,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":3.73},0.17899999999999999,null,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":3.81},6.0999999999999999E-2,null,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C17","v":"EL5"},{"$f":"'Efficiency Levels'!D17","v":4.08},0.01,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,{"$f":"'Efficiency Levels'!C18","v":"EL6"},{"$f":"'Efficiency Levels'!D18","v":5.42},0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F19","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F13:F19)","v":1},null,{"$f":"SUM(H13:H19)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"POST-Case"]
[null,null,null,"Efficiency Level","IEF (lbs/kWh)",null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,{"$f":"'Efficiency Levels'!C12","v":"EL0"},{"$f":"'Efficiency Levels'!D12","v":3.55},null,null,{"$f":"H13","v":2.5999999999999999E-2},2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C13","v":"EL1"},{"$f":"'Efficiency Levels'!D13","v":3.56},null,null,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0.189,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C14","v":"EL2"},{"$f":"'Efficiency Levels'!D14","v":3.61},null,null,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"'Efficiency Levels'!C15","v":"EL3"},{"$f":"'Efficiency Levels'!D15","v":3.73},null,null,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,0.17899999999999999,{"$f":"SUM(AP13:AP16)","v":0.92900000000000005},{"$f":"SUM(AQ13:AQ16)","v":0.92900000000000005},0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005,0.92900000000000005]
[null,null,null,{"$f":"'Efficiency Levels'!C16","v":"EL4"},{"$f":"'Efficiency Levels'!D16","v":3.81},null,null,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,{"$f":"AP17","v":6.0999999999999999E-2},{"$f":"AQ17","v":6.0999999999999999E-2},6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2,6.0999999999999999E-2]
[null,null,null,{"$f":"'Efficiency Levels'!C17","v":"EL5"},{"$f":"'Efficiency Levels'!D17","v":4.08},null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"AP18","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,{"$f":"'Efficiency Levels'!C18","v":"EL6"},{"$f":"'Efficiency Levels'!D18","v":5.42},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H24:H30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sources","1. 2011 DOE Direct Final Rule Technical Support Document Chapter 12: Table 12.4.8 Base-Case Distribution of Efficiencies for Residential Clothes Dryers in 2014"]

{"sheet":"6P UEC Development","index":14,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"6P UEC Development"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"Top \"10\" Washer RMC"]
[]
[null,null,"Dryer Capacity \n(cu.ft.)","Test Load \n(lbs)","RMC-Wet","RMC-Dry","EF \n(lbs/kWh)","DEF - Dryer Efficiency \n(kWh/lb moisture removed)","DUF","FUF","kWh/cycle","Annual Use \nw/PNW Washer Cycles/yr \n(kWh)"]
[null,null,7,6.6035897435897288,0.35879803062067944,0.04,3.01,0.48401219298570203,0.84,1.04,0.89015296316392345,263.20042814830884]
[null,null,7,6.6035897435897288,0.35879803062067944,0.04,3.08,0.47301191667238546,0.84,1.04,0.86992221547238779,257.21860067087562]
[null,null,7,6.6035897435897288,0.35879803062067944,0.04,3.15,0.46250054476564018,0.84,1.04,0.85059061807607228,251.50263395273302]
[null,null,7,6.6035897435897288,0.35879803062067944,0.04,3.19,0.45670112880907199,0.84,1.04,0.83992483863255352,248.34897628687341]
[null,null,7,6.6035897435897288,0.35879803062067944,0.04,3.26,0.44689470527550318,0.84,1.04,0.82188972073066935,243.01635262564429]
[null,null,7,6.6035897435897288,0.35879803062067944,0.04,3.3,0.44147773795244427,0.84,1.04,0.81192730741988428,240.07066625791137]
[]
[null,null,"Source","6P Conservation Supply Curves: Clothes Washers and Dryers - Single Family, 'Dryer Input Assumptions' Tab, Range K70:T76"]

{"sheet":"Constants","index":15,"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":16,"n_rows":20,"n_cols":14,"rows_kept":20,"cut":false,"hidden":false,"merged":[[1,2,1,3],[10,7,10,9],[10,11,10,13],[10,3,10,5],[3,2,3,3],[5,2,5,3]]}
[]
[null,null,"UEC Development by Building Type"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,{"$f":"'Product Classes'!H10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!H10,MODEL_PCS,0),0)","v":"PC1 - Vented Electric, Standard (4.4 ft3 or greater capacity)"}]
[]
[null,null,null,"Per Cycle Energy Consumption",null,null,null,"Usage",null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level","Energy Factor","Average Load","Energy Consumption",null,"Single Family","Multi-Family","Manufactured Homes",null,"Single Family","Multi-Family","Manufactured Homes"]
[null,null,null,"lbs/kWh"," lbs","kWh / cycle",null,"cycles / year","cycles / year","cycles / year",null,"kWh / year","kWh / year","kWh / year"]
[null,null,{"$f":"'Efficiency Levels'!C12&\" - \"&'Efficiency Levels'!D12","v":"EL0 - 3.55"},{"$f":"'Efficiency Levels'!D12","v":3.55},{"$f":"'Data by Building Type'!$G$20","v":7.64},{"$f":"E14/D14","v":2.1521126760563378},null,311,{"$f":"Cycles_per_year_MF","v":311},{"$f":"Cycles_per_year_MH","v":311},null,{"$f":"$F14*H14","v":669.3070422535211},{"$f":"$F14*I14","v":669.3070422535211},669.3070422535211]
[null,null,{"$f":"'Efficiency Levels'!C13&\" - \"&'Efficiency Levels'!D13","v":"EL1 - 3.56"},{"$f":"'Efficiency Levels'!D13","v":3.56},{"$f":"'Data by Building Type'!$G$20","v":7.64},{"$f":"E15/D15","v":2.1460674157303368},null,311,311,311,null,{"$f":"$F15*H15","v":667.42696629213469},667.42696629213469,667.42696629213469]
[null,null,{"$f":"'Efficiency Levels'!C14&\" - \"&'Efficiency Levels'!D14","v":"EL2 - 3.61"},{"$f":"'Efficiency Levels'!D14","v":3.61},{"$f":"'Data by Building Type'!$G$20","v":7.64},2.1163434903047089,null,311,311,311,null,658.18282548476452,658.18282548476452,658.18282548476452]
[null,null,{"$f":"'Efficiency Levels'!C15&\" - \"&'Efficiency Levels'!D15","v":"EL3 - 3.73"},{"$f":"'Efficiency Levels'!D15","v":3.73},{"$f":"'Data by Building Type'!$G$20","v":7.64},2.0482573726541555,null,311,311,311,null,637.00804289544237,637.00804289544237,637.00804289544237]
[null,null,{"$f":"'Efficiency Levels'!C16&\" - \"&'Efficiency Levels'!D16","v":"EL4 - 3.81"},{"$f":"'Efficiency Levels'!D16","v":3.81},{"$f":"'Data by Building Type'!$G$20","v":7.64},2.0052493438320207,null,311,311,311,null,623.63254593175839,623.63254593175839,623.63254593175839]
[null,null,{"$f":"'Efficiency Levels'!C17&\" - \"&'Efficiency Levels'!D17","v":"EL5 - 4.08"},{"$f":"'Efficiency Levels'!D17","v":4.08},{"$f":"'Data by Building Type'!$G$20","v":7.64},1.8725490196078429,null,311,311,311,null,582.36274509803911,582.36274509803911,582.36274509803911]
[null,null,{"$f":"'Efficiency Levels'!C18&\" - \"&'Efficiency Levels'!D18","v":"EL6 - 5.42"},{"$f":"'Efficiency Levels'!D18","v":5.42},{"$f":"'Data by Building Type'!$G$20","v":7.64},1.4095940959409594,null,311,311,311,null,438.38376383763836,438.38376383763836,438.38376383763836]

{"sheet":"UEC-SF","index":17,"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",{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$28","v":721.7},{"$f":"'Data by Building Type'!$D$28","v":721.7},{"$f":"'Data by Building Type'!$D$28","v":721.7},{"$f":"'Data by Building Type'!$D$28","v":721.7},{"$f":"'Data by Building Type'!$D$28","v":721.7},{"$f":"'Data by Building Type'!$D$29","v":775.2},{"$f":"'Data by Building Type'!$D$29","v":775.2},{"$f":"'Data by Building Type'!$D$29","v":775.2},{"$f":"'Data by Building Type'!$D$29","v":775.2},{"$f":"'Data by Building Type'!$D$29","v":775.2},{"$f":"'Data by Building Type'!$D$30","v":832.8},{"$f":"'Data by Building Type'!$D$30","v":832.8},{"$f":"'Data by Building Type'!$D$30","v":832.8},{"$f":"'Data by Building Type'!$D$30","v":832.8},{"$f":"'Data by Building Type'!$D$30","v":832.8},{"$f":"'Data by Building Type'!$D$31","v":635.5},{"$f":"'Data by Building Type'!$D$31","v":635.5},{"$f":"'Data by Building Type'!$D$31","v":635.5},{"$f":"'Data by Building Type'!$D$31","v":635.5},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AO13:AO19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AP13:AP19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AQ13:AQ19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AR13:AR19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AS13:AS19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AT13:AT19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AU13:AU19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AV13:AV19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AW13:AW19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AX13:AX19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AY13:AY19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AZ13:AZ19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BA13:BA19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BB13:BB19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BC13:BC19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BD13:BD19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BE13:BE19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BF13:BF19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BG13:BG19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BH13:BH19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BI13:BI19)","v":653.5631437932559}]
[null,null,"POST-Case UEC",{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$D$28","v":721.7},{"$f":"'Data by Building Type'!$D$28","v":721.7},{"$f":"'Data by Building Type'!$D$28","v":721.7},{"$f":"'Data by Building Type'!$D$28","v":721.7},{"$f":"'Data by Building Type'!$D$28","v":721.7},{"$f":"'Data by Building Type'!$D$29","v":775.2},{"$f":"'Data by Building Type'!$D$29","v":775.2},{"$f":"'Data by Building Type'!$D$29","v":775.2},{"$f":"'Data by Building Type'!$D$29","v":775.2},{"$f":"'Data by Building Type'!$D$29","v":775.2},{"$f":"'Data by Building Type'!$D$30","v":832.8},{"$f":"'Data by Building Type'!$D$30","v":832.8},{"$f":"'Data by Building Type'!$D$30","v":832.8},{"$f":"'Data by Building Type'!$D$30","v":832.8},{"$f":"'Data by Building Type'!$D$30","v":832.8},{"$f":"'Data by Building Type'!$D$31","v":635.5},{"$f":"'Data by Building Type'!$D$31","v":635.5},{"$f":"'Data by Building Type'!$D$31","v":635.5},{"$f":"'Data by Building Type'!$D$31","v":635.5},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AO24:AO30)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AP24:AP30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AQ24:AQ30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AR24:AR30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AS24:AS30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AT24:AT30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AU24:AU30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AV24:AV30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AW24:AW30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AX24:AX30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AY24:AY30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!AZ24:AZ30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BA24:BA30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BB24:BB30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BC24:BC30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BD24:BD30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BE24:BE30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BF24:BF30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BG24:BG30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BH24:BH30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - SF'!BI24:BI30)","v":635.64568460268367}]
[]
[null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":721.7},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":637.22410157968091},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":644.37061306663759},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":651.02383469935228},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":657.76850836325821},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":667.91481968775884},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":677.72227427949917},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":687.5032137513},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":697.10785041575548},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":706.56341725215282},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":720.42322828833119},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":733.83086936523455},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":746.03171382429957},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":758.03083960126366},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":769.91368948223635},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":769.26281305068517},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":762.93920748810808},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":756.36880707732234},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":749.30815479647026},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":743.94963113151323},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":738.58276333537628},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":730.51800291373593},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":722.72519819816569},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":714.92913811527876},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":707.18742649039132},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":699.48902654491906},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":688.12526351110444},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":677.14522546500405},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":667.32814746664576},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":658.20570291097761},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":649.44949998573816},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":650.43366671509057},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":651.42542763840618},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":652.4468700238034},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":653.56314379325579},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":653.56314379325579},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":653.56314379325579},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":653.56314379325579},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":653.56314379325579},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":653.56314379325579}]
[null,null,"POST-Case UEC",{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":721.7},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":637.22410157968091},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":644.37061306663759},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":651.02383469935228},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":657.76850836325821},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":667.91481968775884},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":677.72227427949917},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":687.5032137513},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":697.10785041575548},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":706.56341725215282},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":720.42322828833119},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":733.83086936523455},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":746.03171382429957},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":758.03083960126366},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":769.91368948223635},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":769.26281305068517},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":762.93920748810808},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":756.36880707732234},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":749.30815479647026},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":743.94963113151323},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":737.26255025979731},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":727.94719186026782},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":718.94679422473189},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":709.94554970834929},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":701.00946144288264},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":692.12541813253983},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":679.5485910365818},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":667.39713323939702},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":656.52764578683707},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":646.42498394896211},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":636.72700551368939},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":636.72215312125468},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":636.71789468576185},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":636.71445418819712},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":636.71223247480873},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":635.64568460268356},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":635.64568460268356},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":635.64568460268356},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":635.64568460268356},{"$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":635.64568460268345}]

{"sheet":"UEC-MF","index":18,"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,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$28","v":721.7},{"$f":"'Data by Building Type'!$E$28","v":721.7},{"$f":"'Data by Building Type'!$E$28","v":721.7},{"$f":"'Data by Building Type'!$E$28","v":721.7},{"$f":"'Data by Building Type'!$E$28","v":721.7},{"$f":"'Data by Building Type'!$E$29","v":775.2},{"$f":"'Data by Building Type'!$E$29","v":775.2},{"$f":"'Data by Building Type'!$E$29","v":775.2},{"$f":"'Data by Building Type'!$E$29","v":775.2},{"$f":"'Data by Building Type'!$E$29","v":775.2},{"$f":"'Data by Building Type'!$E$30","v":832.8},{"$f":"'Data by Building Type'!$E$30","v":832.8},{"$f":"'Data by Building Type'!$E$30","v":832.8},{"$f":"'Data by Building Type'!$E$30","v":832.8},{"$f":"'Data by Building Type'!$E$30","v":832.8},{"$f":"'Data by Building Type'!$E$31","v":635.5},{"$f":"'Data by Building Type'!$E$31","v":635.5},{"$f":"'Data by Building Type'!$E$31","v":635.5},{"$f":"'Data by Building Type'!$E$31","v":635.5},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AO13:AO19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AP13:AP19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AQ13:AQ19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AR13:AR19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AS13:AS19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AT13:AT19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AU13:AU19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AV13:AV19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AW13:AW19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AX13:AX19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AY13:AY19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AZ13:AZ19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BA13:BA19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BB13:BB19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BC13:BC19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BD13:BD19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BE13:BE19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BF13:BF19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BG13:BG19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BH13:BH19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BI13:BI19)","v":653.5631437932559}]
[null,null,"POST-Case UEC",{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$E$28","v":721.7},{"$f":"'Data by Building Type'!$E$28","v":721.7},{"$f":"'Data by Building Type'!$E$28","v":721.7},{"$f":"'Data by Building Type'!$E$28","v":721.7},{"$f":"'Data by Building Type'!$E$28","v":721.7},{"$f":"'Data by Building Type'!$E$29","v":775.2},{"$f":"'Data by Building Type'!$E$29","v":775.2},{"$f":"'Data by Building Type'!$E$29","v":775.2},{"$f":"'Data by Building Type'!$E$29","v":775.2},{"$f":"'Data by Building Type'!$E$29","v":775.2},{"$f":"'Data by Building Type'!$E$30","v":832.8},{"$f":"'Data by Building Type'!$E$30","v":832.8},{"$f":"'Data by Building Type'!$E$30","v":832.8},{"$f":"'Data by Building Type'!$E$30","v":832.8},{"$f":"'Data by Building Type'!$E$30","v":832.8},{"$f":"'Data by Building Type'!$E$31","v":635.5},{"$f":"'Data by Building Type'!$E$31","v":635.5},{"$f":"'Data by Building Type'!$E$31","v":635.5},{"$f":"'Data by Building Type'!$E$31","v":635.5},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AO24:AO30)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AP24:AP30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AQ24:AQ30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AR24:AR30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AS24:AS30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AT24:AT30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AU24:AU30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AV24:AV30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AW24:AW30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AX24:AX30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AY24:AY30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!AZ24:AZ30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BA24:BA30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BB24:BB30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BC24:BC30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BD24:BD30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BE24:BE30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BF24:BF30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BG24:BG30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BH24:BH30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MF'!BI24:BI30)","v":635.64568460268367}]
[]
[null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"IF(D$15-$D$15+2<=LIFETIME_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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":721.7},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":636.73375594953507},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":643.88677659746668},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":650.56996918116954},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":656.79279874523081},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":666.8046110470367},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":677.76809575507184},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":687.83857729007411},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":697.99322930752237},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":708.80709208852954},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":724.88836350967802},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":739.57329242730873},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":750.69342542498964},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":761.16117470829863},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":771.22397392558196},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":770.63642668939133},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":764.63272801714288},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":758.52392012113307},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":751.58502772652582},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":746.09842011380795},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":740.81260815096721},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":732.57800826443815},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":723.75850582421901},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":715.59721931242404},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":707.42278405231775},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":698.80597949682272},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":686.24763085781217},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":674.55179723898209},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":665.33711177143778},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":657.04338600416509},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":649.85996936162519},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":650.71541241815623},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":651.62148427202715},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":652.52820732527675},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":653.5631437932559},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":653.5631437932559},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":653.56314379325602},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":653.56314379325602},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":653.5631437932559},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":653.56314379325613}]
[null,null,"POST-Case UEC",{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":721.7},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":636.73375594953507},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":643.88677659746668},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":650.56996918116954},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":656.79279874523081},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":666.8046110470367},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":677.76809575507184},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":687.83857729007411},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":697.99322930752237},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":708.80709208852954},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":724.88836350967802},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":739.57329242730873},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":750.69342542498964},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":761.16117470829863},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":771.22397392558196},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":770.63642668939133},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":764.63272801714288},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":758.52392012113307},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":751.58502772652582},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":746.09842011380795},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":739.52971061768301},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":730.01625199473494},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":719.83193733493113},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":710.40290603872313},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":700.95868440320476},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":691.00791686121318},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":677.09492516705802},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":664.13307544243173},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":653.90333285283691},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":644.69007147809396},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":636.70207238045612},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":636.69151582258633},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":636.68199834480004},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":636.67303986680201},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":636.66566295331961},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":635.64568460268367},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":635.64568460268367},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":635.64568460268367},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":635.64568460268356},{"$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":635.64568460268379}]

{"sheet":"UEC-MH","index":19,"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,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$28","v":721.7},{"$f":"'Data by Building Type'!$F$28","v":721.7},{"$f":"'Data by Building Type'!$F$28","v":721.7},{"$f":"'Data by Building Type'!$F$28","v":721.7},{"$f":"'Data by Building Type'!$F$28","v":721.7},{"$f":"'Data by Building Type'!$F$29","v":775.2},{"$f":"'Data by Building Type'!$F$29","v":775.2},{"$f":"'Data by Building Type'!$F$29","v":775.2},{"$f":"'Data by Building Type'!$F$29","v":775.2},{"$f":"'Data by Building Type'!$F$29","v":775.2},{"$f":"'Data by Building Type'!$F$30","v":832.8},{"$f":"'Data by Building Type'!$F$30","v":832.8},{"$f":"'Data by Building Type'!$F$30","v":832.8},{"$f":"'Data by Building Type'!$F$30","v":832.8},{"$f":"'Data by Building Type'!$F$30","v":832.8},{"$f":"'Data by Building Type'!$F$31","v":635.5},{"$f":"'Data by Building Type'!$F$31","v":635.5},{"$f":"'Data by Building Type'!$F$31","v":635.5},{"$f":"'Data by Building Type'!$F$31","v":635.5},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AO13:AO19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AP13:AP19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AQ13:AQ19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AR13:AR19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AS13:AS19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AT13:AT19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AU13:AU19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AV13:AV19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AW13:AW19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AX13:AX19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AY13:AY19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AZ13:AZ19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BA13:BA19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BB13:BB19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BC13:BC19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BD13:BD19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BE13:BE19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BF13:BF19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BG13:BG19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BH13:BH19)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BI13:BI19)","v":653.5631437932559}]
[null,null,"POST-Case UEC",{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$27","v":624.20000000000005},{"$f":"'Data by Building Type'!$F$28","v":721.7},{"$f":"'Data by Building Type'!$F$28","v":721.7},{"$f":"'Data by Building Type'!$F$28","v":721.7},{"$f":"'Data by Building Type'!$F$28","v":721.7},{"$f":"'Data by Building Type'!$F$28","v":721.7},{"$f":"'Data by Building Type'!$F$29","v":775.2},{"$f":"'Data by Building Type'!$F$29","v":775.2},{"$f":"'Data by Building Type'!$F$29","v":775.2},{"$f":"'Data by Building Type'!$F$29","v":775.2},{"$f":"'Data by Building Type'!$F$29","v":775.2},{"$f":"'Data by Building Type'!$F$30","v":832.8},{"$f":"'Data by Building Type'!$F$30","v":832.8},{"$f":"'Data by Building Type'!$F$30","v":832.8},{"$f":"'Data by Building Type'!$F$30","v":832.8},{"$f":"'Data by Building Type'!$F$30","v":832.8},{"$f":"'Data by Building Type'!$F$31","v":635.5},{"$f":"'Data by Building Type'!$F$31","v":635.5},{"$f":"'Data by Building Type'!$F$31","v":635.5},{"$f":"'Data by Building Type'!$F$31","v":635.5},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AO24:AO30)","v":653.5631437932559},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AP24:AP30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AQ24:AQ30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AR24:AR30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AS24:AS30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AT24:AT30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AU24:AU30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AV24:AV30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AW24:AW30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AX24:AX30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AY24:AY30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!AZ24:AZ30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BA24:BA30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BB24:BB30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BC24:BC30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BD24:BD30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BE24:BE30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BF24:BF30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BG24:BG30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BH24:BH30)","v":635.64568460268367},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$20,'Efficiency Dist - MH'!BI24:BI30)","v":635.64568460268367}]
[]
[null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$f":"IF(D$15-$D$15+2<=LIFETIME_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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":721.7},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":638.63820776750799},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":647.04250904300284},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":654.57829607980477},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":661.84975213162511},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":672.03144251749666},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":680.97313046716692},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":689.2383043953115},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":697.0914146369629},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":705.04422881995799},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":716.46330795818051},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":728.27550476050033},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":740.09505970808834},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":752.35233319117003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":765.49975535867384},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":764.5016767792406},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":757.71168004336482},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":751.40574653129681},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":743.80626330586017},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":738.10146076769058},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":732.5790394343843},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":724.5988837965524},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":717.55548478021865},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":710.93853240303451},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":704.62431489754749},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":698.25059671414624},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":688.98861091954586},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":679.48407094395668},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":669.75369445487615},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":659.64953581266855},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":648.86518807302832},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":650.05744343157369},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":651.19876312934241},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":652.25981502954005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":653.5631437932559},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":653.56314379325579},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":653.56314379325579},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":653.56314379325579},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":653.56314379325602},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":653.56314379325613}]
[null,null,"POST-Case UEC",{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":624.20000000000005},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":721.7},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":638.63820776750799},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":647.04250904300284},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":654.57829607980477},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":661.84975213162511},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":672.03144251749666},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":680.97313046716692},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":689.2383043953115},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":697.0914146369629},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":705.04422881995799},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":716.46330795818051},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":728.27550476050033},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":740.09505970808834},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":752.35233319117003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":765.49975535867384},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":764.5016767792406},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":757.71168004336482},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":751.40574653129681},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":743.80626330586017},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":738.10146076769058},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":731.1721942139269},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":721.96822636292427},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":713.84130009333774},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":706.20474414160412},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":698.91556984726492},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":691.55748084109337},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":681.3019230675261},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":670.77822578975963},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":660.00543673921015},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":648.82183536828347},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":636.89154181749018},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":636.88808484074889},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":636.88489356613809},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":636.88181470019617},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":636.88144631351201},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":635.64568460268356},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":635.64568460268367},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":635.64568460268367},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":635.64568460268367},{"$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":635.64568460268356}]

{"sheet":"Results-SF","index":20,"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) ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P UEC",{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"'UEC-SF'!AG11","v":635.5},{"$f":"'UEC-SF'!AH11","v":635.5},{"$f":"'UEC-SF'!AI11","v":635.5},{"$f":"'UEC-SF'!AJ11","v":635.5},{"$f":"'UEC-SF'!AK11","v":653.5631437932559},{"$f":"'UEC-SF'!AL11","v":653.5631437932559},{"$f":"'UEC-SF'!AM11","v":653.5631437932559},{"$f":"'UEC-SF'!AN11","v":653.5631437932559},{"$f":"'UEC-SF'!AO11","v":653.5631437932559},{"$f":"'UEC-SF'!AP11","v":653.5631437932559},{"$f":"'UEC-SF'!AQ11","v":653.5631437932559},{"$f":"'UEC-SF'!AR11","v":653.5631437932559},{"$f":"'UEC-SF'!AS11","v":653.5631437932559},{"$f":"'UEC-SF'!AT11","v":653.5631437932559},{"$f":"'UEC-SF'!AU11","v":653.5631437932559},{"$f":"'UEC-SF'!AV11","v":653.5631437932559},{"$f":"'UEC-SF'!AW11","v":653.5631437932559},{"$f":"'UEC-SF'!AX11","v":653.5631437932559},{"$f":"'UEC-SF'!AY11","v":653.5631437932559},{"$f":"'UEC-SF'!AZ11","v":653.5631437932559},{"$f":"'UEC-SF'!BA11","v":653.5631437932559},{"$f":"'UEC-SF'!BB11","v":653.5631437932559},{"$f":"'UEC-SF'!BC11","v":653.5631437932559},{"$f":"'UEC-SF'!BD11","v":653.5631437932559},{"$f":"'UEC-SF'!BE11","v":653.5631437932559}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"'UEC-SF'!AG12","v":635.5},{"$f":"'UEC-SF'!AH12","v":635.5},{"$f":"'UEC-SF'!AI12","v":635.5},{"$f":"'UEC-SF'!AJ12","v":635.5},{"$f":"'UEC-SF'!AK12","v":653.5631437932559},{"$f":"'UEC-SF'!AL12","v":635.64568460268367},{"$f":"'UEC-SF'!AM12","v":635.64568460268367},{"$f":"'UEC-SF'!AN12","v":635.64568460268367},{"$f":"'UEC-SF'!AO12","v":635.64568460268367},{"$f":"'UEC-SF'!AP12","v":635.64568460268367},{"$f":"'UEC-SF'!AQ12","v":635.64568460268367},{"$f":"'UEC-SF'!AR12","v":635.64568460268367},{"$f":"'UEC-SF'!AS12","v":635.64568460268367},{"$f":"'UEC-SF'!AT12","v":635.64568460268367},{"$f":"'UEC-SF'!AU12","v":635.64568460268367},{"$f":"'UEC-SF'!AV12","v":635.64568460268367},{"$f":"'UEC-SF'!AW12","v":635.64568460268367},{"$f":"'UEC-SF'!AX12","v":635.64568460268367},{"$f":"'UEC-SF'!AY12","v":635.64568460268367},{"$f":"'UEC-SF'!AZ12","v":635.64568460268367},{"$f":"'UEC-SF'!BA12","v":635.64568460268367},{"$f":"'UEC-SF'!BB12","v":635.64568460268367},{"$f":"'UEC-SF'!BC12","v":635.64568460268367},{"$f":"'UEC-SF'!BD12","v":635.64568460268367},{"$f":"'UEC-SF'!BE12","v":635.64568460268367}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"'UEC-SF'!AG16","v":769.26281305068517},{"$f":"'UEC-SF'!AH16","v":762.93920748810808},{"$f":"'UEC-SF'!AI16","v":756.36880707732234},{"$f":"'UEC-SF'!AJ16","v":749.30815479647026},{"$f":"'UEC-SF'!AK16","v":743.94963113151323},{"$f":"'UEC-SF'!AL16","v":738.58276333537628},{"$f":"'UEC-SF'!AM16","v":730.51800291373593},{"$f":"'UEC-SF'!AN16","v":722.72519819816569},{"$f":"'UEC-SF'!AO16","v":714.92913811527876},{"$f":"'UEC-SF'!AP16","v":707.18742649039132},{"$f":"'UEC-SF'!AQ16","v":699.48902654491906},{"$f":"'UEC-SF'!AR16","v":688.12526351110444},{"$f":"'UEC-SF'!AS16","v":677.14522546500405},{"$f":"'UEC-SF'!AT16","v":667.32814746664576},{"$f":"'UEC-SF'!AU16","v":658.20570291097761},{"$f":"'UEC-SF'!AV16","v":649.44949998573816},{"$f":"'UEC-SF'!AW16","v":650.43366671509057},{"$f":"'UEC-SF'!AX16","v":651.42542763840618},{"$f":"'UEC-SF'!AY16","v":652.4468700238034},{"$f":"'UEC-SF'!AZ16","v":653.56314379325579},{"$f":"'UEC-SF'!BA16","v":653.56314379325579},{"$f":"'UEC-SF'!BB16","v":653.56314379325579},{"$f":"'UEC-SF'!BC16","v":653.56314379325579},{"$f":"'UEC-SF'!BD16","v":653.56314379325579},{"$f":"'UEC-SF'!BE16","v":653.56314379325579}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"'UEC-SF'!AG17","v":769.26281305068517},{"$f":"'UEC-SF'!AH17","v":762.93920748810808},{"$f":"'UEC-SF'!AI17","v":756.36880707732234},{"$f":"'UEC-SF'!AJ17","v":749.30815479647026},{"$f":"'UEC-SF'!AK17","v":743.94963113151323},{"$f":"'UEC-SF'!AL17","v":737.26255025979731},{"$f":"'UEC-SF'!AM17","v":727.94719186026782},{"$f":"'UEC-SF'!AN17","v":718.94679422473189},{"$f":"'UEC-SF'!AO17","v":709.94554970834929},{"$f":"'UEC-SF'!AP17","v":701.00946144288264},{"$f":"'UEC-SF'!AQ17","v":692.12541813253983},{"$f":"'UEC-SF'!AR17","v":679.5485910365818},{"$f":"'UEC-SF'!AS17","v":667.39713323939702},{"$f":"'UEC-SF'!AT17","v":656.52764578683707},{"$f":"'UEC-SF'!AU17","v":646.42498394896211},{"$f":"'UEC-SF'!AV17","v":636.72700551368939},{"$f":"'UEC-SF'!AW17","v":636.72215312125468},{"$f":"'UEC-SF'!AX17","v":636.71789468576185},{"$f":"'UEC-SF'!AY17","v":636.71445418819712},{"$f":"'UEC-SF'!AZ17","v":636.71223247480873},{"$f":"'UEC-SF'!BA17","v":635.64568460268356},{"$f":"'UEC-SF'!BB17","v":635.64568460268356},{"$f":"'UEC-SF'!BC17","v":635.64568460268356},{"$f":"'UEC-SF'!BD17","v":635.64568460268356},{"$f":"'UEC-SF'!BE17","v":635.64568460268345}]
[]
[null,null,"Stock and Shipments (units)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments",{"$f":"'Shipments and Stock - SF'!AH11","v":277293.64519984962},{"$f":"'Shipments and Stock - SF'!AI11","v":290696.79836219142},{"$f":"'Shipments and Stock - SF'!AJ11","v":298404.36571506667},{"$f":"'Shipments and Stock - SF'!AK11","v":299831.59966110642},{"$f":"'Shipments and Stock - SF'!AL11","v":299423.61483825336},{"$f":"'Shipments and Stock - SF'!AM11","v":299602.09181563166},{"$f":"'Shipments and Stock - SF'!AN11","v":303915.93255002535},{"$f":"'Shipments and Stock - SF'!AO11","v":302831.08667596936},{"$f":"'Shipments and Stock - SF'!AP11","v":301619.23706963222},{"$f":"'Shipments and Stock - SF'!AQ11","v":300313.18051568686},{"$f":"'Shipments and Stock - SF'!AR11","v":299326.84112175461},{"$f":"'Shipments and Stock - SF'!AS11","v":297827.71886892139},{"$f":"'Shipments and Stock - SF'!AT11","v":296835.77498220198},{"$f":"'Shipments and Stock - SF'!AU11","v":296120.57506116369},{"$f":"'Shipments and Stock - SF'!AV11","v":53311.110649575086},{"$f":"'Shipments and Stock - SF'!AW11","v":53129.273159783028},{"$f":"'Shipments and Stock - SF'!AX11","v":52646.13865648982},{"$f":"'Shipments and Stock - SF'!AY11","v":51613.36853256914},{"$f":"'Shipments and Stock - SF'!AZ11","v":50269.364131424874},{"$f":"'Shipments and Stock - SF'!BA11","v":49352.99020260627},{"$f":"'Shipments and Stock - SF'!BB11","v":49154.806231899813},{"$f":"'Shipments and Stock - SF'!BC11","v":49154.806231899813},{"$f":"'Shipments and Stock - SF'!BD11","v":49154.806231899813},{"$f":"'Shipments and Stock - SF'!BE11","v":49154.806231899813},{"$f":"'Shipments and Stock - SF'!BF11","v":49154.806231899813}]
[null,null,"Replacement Shipments",{"$f":"'Shipments and Stock - SF'!AH12","v":215007.21028462693},{"$f":"'Shipments and Stock - SF'!AI12","v":208139.18686820695},{"$f":"'Shipments and Stock - SF'!AJ12","v":210428.21251938341},{"$f":"'Shipments and Stock - SF'!AK12","v":241168.53689674276},{"$f":"'Shipments and Stock - SF'!AL12","v":233458.76894633553},{"$f":"'Shipments and Stock - SF'!AM12","v":243966.03687678592},{"$f":"'Shipments and Stock - SF'!AN12","v":236851.44817678339},{"$f":"'Shipments and Stock - SF'!AO12","v":236518.42466422392},{"$f":"'Shipments and Stock - SF'!AP12","v":245535.54508045863},{"$f":"'Shipments and Stock - SF'!AQ12","v":252246.33508084237},{"$f":"'Shipments and Stock - SF'!AR12","v":258892.08820722753},{"$f":"'Shipments and Stock - SF'!AS12","v":274752.2339918426},{"$f":"'Shipments and Stock - SF'!AT12","v":272469.82474982541},{"$f":"'Shipments and Stock - SF'!AU12","v":249219.95313676342},{"$f":"'Shipments and Stock - SF'!AV12","v":237129.66798548668},{"$f":"'Shipments and Stock - SF'!AW12","v":233060.34921049641},{"$f":"'Shipments and Stock - SF'!AX12","v":251898.65340377891},{"$f":"'Shipments and Stock - SF'!AY12","v":260166.02667779601},{"$f":"'Shipments and Stock - SF'!AZ12","v":274412.97437877103},{"$f":"'Shipments and Stock - SF'!BA12","v":306772.05432488245},{"$f":"'Shipments and Stock - SF'!BB12","v":298599.55375394586},{"$f":"'Shipments and Stock - SF'!BC12","v":309309.24862486112},{"$f":"'Shipments and Stock - SF'!BD12","v":302404.98293104849},{"$f":"'Shipments and Stock - SF'!BE12","v":300923.56538604049},{"$f":"'Shipments and Stock - SF'!BF12","v":308657.8484062663}]
[null,null,"Net New Shipments",{"$f":"'Shipments and Stock - SF'!AH13","v":36891.443119151983},{"$f":"'Shipments and Stock - SF'!AI13","v":52026.839809589088},{"$f":"'Shipments and Stock - SF'!AJ13","v":63984.761859387625},{"$f":"'Shipments and Stock - SF'!AK13","v":65603.51742813969},{"$f":"'Shipments and Stock - SF'!AL13","v":65140.784807610296},{"$f":"'Shipments and Stock - SF'!AM13","v":65343.211748075206},{"$f":"'Shipments and Stock - SF'!AN13","v":65553.5347542651},{"$f":"'Shipments and Stock - SF'!AO13","v":64405.14072181657},{"$f":"'Shipments and Stock - SF'!AP13","v":63122.303325807676},{"$f":"'Shipments and Stock - SF'!AQ13","v":61739.740522684529},{"$f":"'Shipments and Stock - SF'!AR13","v":60695.623288107148},{"$f":"'Shipments and Stock - SF'!AS13","v":59108.685373480395},{"$f":"'Shipments and Stock - SF'!AT13","v":58058.635345844552},{"$f":"'Shipments and Stock - SF'!AU13","v":57301.540406395681},{"$f":"'Shipments and Stock - SF'!AV13","v":56433.971679617651},{"$f":"'Shipments and Stock - SF'!AW13","v":56241.482503830441},{"$f":"'Shipments and Stock - SF'!AX13","v":55730.046922314912},{"$f":"'Shipments and Stock - SF'!AY13","v":54636.779136017896},{"$f":"'Shipments and Stock - SF'!AZ13","v":53214.045574715361},{"$f":"'Shipments and Stock - SF'!BA13","v":52243.992245930247},{"$f":"'Shipments and Stock - SF'!BB13","v":52034.19904421363},{"$f":"'Shipments and Stock - SF'!BC13","v":52554.541034656577},{"$f":"'Shipments and Stock - SF'!BD13","v":53080.086445001885},{"$f":"'Shipments and Stock - SF'!BE13","v":53610.887309452519},{"$f":"'Shipments and Stock - SF'!BF13","v":54146.996182547882}]
[null,null,"Total Model Shipments",{"$f":"'Shipments and Stock - SF'!AH14","v":251898.65340377891},{"$f":"'Shipments and Stock - SF'!AI14","v":260166.02667779604},{"$f":"'Shipments and Stock - SF'!AJ14","v":274412.97437877103},{"$f":"'Shipments and Stock - SF'!AK14","v":306772.05432488245},{"$f":"'Shipments and Stock - SF'!AL14","v":298599.55375394586},{"$f":"'Shipments and Stock - SF'!AM14","v":309309.24862486112},{"$f":"'Shipments and Stock - SF'!AN14","v":302404.98293104849},{"$f":"'Shipments and Stock - SF'!AO14","v":300923.56538604049},{"$f":"'Shipments and Stock - SF'!AP14","v":308657.8484062663},{"$f":"'Shipments and Stock - SF'!AQ14","v":313986.0756035269},{"$f":"'Shipments and Stock - SF'!AR14","v":319587.71149533469},{"$f":"'Shipments and Stock - SF'!AS14","v":333860.91936532297},{"$f":"'Shipments and Stock - SF'!AT14","v":330528.46009566996},{"$f":"'Shipments and Stock - SF'!AU14","v":306521.4935431591},{"$f":"'Shipments and Stock - SF'!AV14","v":293563.63966510433},{"$f":"'Shipments and Stock - SF'!AW14","v":289301.83171432687},{"$f":"'Shipments and Stock - SF'!AX14","v":307628.70032609382},{"$f":"'Shipments and Stock - SF'!AY14","v":314802.80581381393},{"$f":"'Shipments and Stock - SF'!AZ14","v":327627.01995348639},{"$f":"'Shipments and Stock - SF'!BA14","v":359016.0465708127},{"$f":"'Shipments and Stock - SF'!BB14","v":350633.75279815949},{"$f":"'Shipments and Stock - SF'!BC14","v":361863.7896595177},{"$f":"'Shipments and Stock - SF'!BD14","v":355485.06937605038},{"$f":"'Shipments and Stock - SF'!BE14","v":354534.452695493},{"$f":"'Shipments and Stock - SF'!BF14","v":362804.84458881419}]
[null,null,"Model Installed Stock",{"$f":"'Shipments and Stock - SF'!AH15","v":3885735.2657951838},{"$f":"'Shipments and Stock - SF'!AI15","v":3937762.1056047729},{"$f":"'Shipments and Stock - SF'!AJ15","v":4001746.8674641605},{"$f":"'Shipments and Stock - SF'!AK15","v":4067350.3848923002},{"$f":"'Shipments and Stock - SF'!AL15","v":4132491.1696999106},{"$f":"'Shipments and Stock - SF'!AM15","v":4197834.3814479858},{"$f":"'Shipments and Stock - SF'!AN15","v":4263387.9162022509},{"$f":"'Shipments and Stock - SF'!AO15","v":4327793.0569240674},{"$f":"'Shipments and Stock - SF'!AP15","v":4390915.3602498751},{"$f":"'Shipments and Stock - SF'!AQ15","v":4452655.1007725596},{"$f":"'Shipments and Stock - SF'!AR15","v":4513350.7240606667},{"$f":"'Shipments and Stock - SF'!AS15","v":4572459.4094341472},{"$f":"'Shipments and Stock - SF'!AT15","v":4630518.0447799917},{"$f":"'Shipments and Stock - SF'!AU15","v":4687819.5851863874},{"$f":"'Shipments and Stock - SF'!AV15","v":4744253.5568660051},{"$f":"'Shipments and Stock - SF'!AW15","v":4800495.0393698355},{"$f":"'Shipments and Stock - SF'!AX15","v":4856225.0862921504},{"$f":"'Shipments and Stock - SF'!AY15","v":4910861.8654281683},{"$f":"'Shipments and Stock - SF'!AZ15","v":4964075.9110028837},{"$f":"'Shipments and Stock - SF'!BA15","v":5016319.9032488139},{"$f":"'Shipments and Stock - SF'!BB15","v":5068354.1022930276},{"$f":"'Shipments and Stock - SF'!BC15","v":5120908.6433276841},{"$f":"'Shipments and Stock - SF'!BD15","v":5173988.729772686},{"$f":"'Shipments and Stock - SF'!BE15","v":5227599.6170821385},{"$f":"'Shipments and Stock - SF'!BF15","v":5281746.6132646864}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":72983806.139405668},{"$f":"E12*E19","v":76511521.790271387},78540156.817530081,78915805.403195545,78808423.6231426,78855398.840003192,79990803.568259224,79705271.669732764,79386312.334493473,79042557.690309137,78782952.739526629,78388383.120734274,78127303.065050632,77939062.139621705,14031507.14803003,13983647.442863347,13856486.234743353,13584660.695948649,13230918.162134267,12989728.151725262,12937566.04578319,12937566.04578319,12937566.04578319,12937566.04578319,12937566.04578319]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":160081594.23810148},{"$f":"E13*E22","v":165335509.95373937},174389445.217709,194953640.5234628,195153663.08669215,202153124.93559405,197640751.34316194,196672551.43517601,201727393.76086161,205209726.67874798,208870749.44258299,218199192.05010718,216021219.4932698,200331150.96027124,191862375.24291614,189077014.64036292,201054780.50615528,205743511.44261408,214124945.15241635,234639656.06904632,229161297.79879245,236500835.99481589,232331939.51297516,231710651.48668778,237115874.81288904]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":160081594.23810148},{"$f":"E14*E22","v":165335509.95373937},174389445.217709,194953640.5234628,195153663.08669215,196611089.09609154,192222422.40246919,191280765.73289016,196197029.3581925,199583893.98271385,203144549.66405699,212217252.6520521,210098989.29818293,194839064.60867846,186602460.70938078,183893460.87686369,195542855.82221374,200103045.01636744,208254701.39267096,228207000.70585319,222878831.84219423,230017156.31104565,225962550.28957203,225358294.89886442,230615333.81582704]
[]
[null,null,"Total Energy Consumption (kWh)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D15*D$23","v":2989151641.335855},{"$f":"E15*E$23","v":3004273100.1268091},3026796504.3692789,3047698811.8143625,3074365281.3524842,3100448117.4741035,3114481626.1906223,3127805094.8260918,3139193334.0405822,3148861701.7646604,3157039304.4290013,3146424836.0107017,3135533185.4523172,3128313959.4402919,3122694747.1848946,3117679103.0027561,3158652289.2708106,3199060290.7596855,3238795790.6943917,3278481806.2399755,3312489440.952076,3346837152.0112977,3381528340.1811109,3416566440.2326226,3451954921.2846498]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":2989151641.335855},{"$f":"E16*E$23","v":3004273100.1268091},3026796504.3692789,3047698811.8143625,3074365281.3524842,3094906081.6346006,3103521261.4104276,3111452944.3436108,3117310819.1554322,3121353354.1834764,3123804757.0692902,3107208349.2529354,3090394468.4994645,3077683156.1358461,3066804029.3469138,3056604831.4012756,3092066092.9853888,3126833628.0480165,3160698884.2229786,3193952244.4053688,3221677413.160871,3255083480.3758254,3288823608.262928,3322901137.4289021,3357319441.8865361]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":340.99379892035768},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":342.71881133091591},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":345.28821633233844},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":347.6726912861468},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":350.7147252284376},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":353.69017995369649},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":355.29108215726927},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":356.81098503605881},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":358.11012252345222},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":359.2130620311043},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":360.14593935991343},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":358.93507141349551},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":357.69258332789383},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":356.86903484374767},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":356.22801131472676},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":355.65584109089161},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":360.32994401902931},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":364.93957229747724},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":369.47248353803235},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":373.99974974218293},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":377.87924263655901},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":381.79753045987883},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":385.75500116143178},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":389.75204657000029},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":393.78906243265459}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":340.99379892035768},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":342.71881133091591},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":345.28821633233844},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":347.6726912861468},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":350.7147252284376},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":353.05796048763409},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":354.04075535140629},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":354.94557886648533},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":355.61382833167147},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":356.07498906952731},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":356.35463804121491},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":354.46136769939943},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":352.54328867208125},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":351.09321881540563},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":349.85215940530617},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":348.68866431682358},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":352.73398277268865},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":356.70016290759946},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":360.56341366905986},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":364.35686110031588},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":367.51966839617512},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":371.33053620531888},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":375.179512692554},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":379.06697894466146},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":382.99331985929001}]
[]
[null,null,"Savings (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",{"$f":"IF(AND(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$10)","v":0.63221946606234414},{"$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$10)","v":0.61810733980067911},{"$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$10)","v":0.6150793637104579},{"$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$10)","v":0.63088802220729023},{"$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$10)","v":0.64177876979627202},{"$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$10)","v":0.65322835712138161},{"$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$10)","v":0.6824023953975703},{"$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$10)","v":0.67559094171650114},{"$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$10)","v":0.62652137252940931},{"$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$10)","v":0.60003588107864003},{"$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$10)","v":0.59132486464741585},{"$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$10)","v":0.62878447227259426},{"$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$10)","v":0.64344814353714874},{"$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$10)","v":0.66966047909484216},{"$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$10)","v":0.73381877289449193},{"$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$10)","v":0.71668559851679381},{"$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$10)","v":0.10742001417610232},{"$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$10)","v":0.10849421431786077},{"$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$10)","v":0.10957915646104063},{"$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$10)","v":0.11067494802565275}]
[null,null,"Cumulative Savings",{"$f":"D39-D40","v":0},0,0,0,0,0.63221946606239499,1.2503268058629828,1.8654061695734754,2.4962941917807484,{"$f":"M39-M40","v":3.1380729615769951},3.7913013186985154,4.4737037140960751,5.1492946558125823,5.7758160283420352,6.3758519094205894,6.9671767740680366,7.5959612463406643,8.2394093898777783,8.9090698689724945,9.6428886418670459,10.359574240383893,10.46699425455995,10.575488468877779,10.685067625338831,10.795742573364578]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$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$44:I44)","v":0.63221946606239499},{"$f":"SUM($D$44:J44)","v":1.8825462719253778},{"$f":"SUM($D$44:K44)","v":3.7479524414988532},{"$f":"SUM($D$44:L44)","v":6.2442466332796016},{"$f":"SUM($D$44:M44)","v":9.3823195948565967},{"$f":"SUM($D$44:N44)","v":13.173620913555112},{"$f":"SUM($D$44:O44)","v":17.647324627651187},{"$f":"SUM($D$44:P44)","v":22.79661928346377},{"$f":"SUM($D$44:Q44)","v":28.572435311805805},{"$f":"SUM($D$44:R44)","v":34.948287221226394},{"$f":"SUM($D$44:S44)","v":41.915463995294431},{"$f":"SUM($D$44:T44)","v":49.511425241635095},{"$f":"SUM($D$44:U44)","v":57.750834631512873},{"$f":"SUM($D$44:V44)","v":66.659904500485368},{"$f":"SUM($D$44:W44)","v":76.302793142352414},{"$f":"SUM($D$44:X44)","v":86.662367382736306},{"$f":"SUM($D$44:Y44)","v":97.129361637296256},{"$f":"SUM($D$44:Z44)","v":107.70485010617404},{"$f":"SUM($D$44:AA44)","v":118.38991773151287},{"$f":"SUM($D$44:AB44)","v":129.18566030487744}]
[null,null,"Check",{"$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":21,"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) ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P UEC",{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"'UEC-MF'!AG11","v":635.5},{"$f":"'UEC-MF'!AH11","v":635.5},{"$f":"'UEC-MF'!AI11","v":635.5},{"$f":"'UEC-MF'!AJ11","v":635.5},{"$f":"'UEC-MF'!AK11","v":653.5631437932559},{"$f":"'UEC-MF'!AL11","v":653.5631437932559},{"$f":"'UEC-MF'!AM11","v":653.5631437932559},{"$f":"'UEC-MF'!AN11","v":653.5631437932559},{"$f":"'UEC-MF'!AO11","v":653.5631437932559},{"$f":"'UEC-MF'!AP11","v":653.5631437932559},{"$f":"'UEC-MF'!AQ11","v":653.5631437932559},{"$f":"'UEC-MF'!AR11","v":653.5631437932559},{"$f":"'UEC-MF'!AS11","v":653.5631437932559},{"$f":"'UEC-MF'!AT11","v":653.5631437932559},{"$f":"'UEC-MF'!AU11","v":653.5631437932559},{"$f":"'UEC-MF'!AV11","v":653.5631437932559},{"$f":"'UEC-MF'!AW11","v":653.5631437932559},{"$f":"'UEC-MF'!AX11","v":653.5631437932559},{"$f":"'UEC-MF'!AY11","v":653.5631437932559},{"$f":"'UEC-MF'!AZ11","v":653.5631437932559},{"$f":"'UEC-MF'!BA11","v":653.5631437932559},{"$f":"'UEC-MF'!BB11","v":653.5631437932559},{"$f":"'UEC-MF'!BC11","v":653.5631437932559},{"$f":"'UEC-MF'!BD11","v":653.5631437932559},{"$f":"'UEC-MF'!BE11","v":653.5631437932559}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"'UEC-MF'!AG12","v":635.5},{"$f":"'UEC-MF'!AH12","v":635.5},{"$f":"'UEC-MF'!AI12","v":635.5},{"$f":"'UEC-MF'!AJ12","v":635.5},{"$f":"'UEC-MF'!AK12","v":653.5631437932559},{"$f":"'UEC-MF'!AL12","v":635.64568460268367},{"$f":"'UEC-MF'!AM12","v":635.64568460268367},{"$f":"'UEC-MF'!AN12","v":635.64568460268367},{"$f":"'UEC-MF'!AO12","v":635.64568460268367},{"$f":"'UEC-MF'!AP12","v":635.64568460268367},{"$f":"'UEC-MF'!AQ12","v":635.64568460268367},{"$f":"'UEC-MF'!AR12","v":635.64568460268367},{"$f":"'UEC-MF'!AS12","v":635.64568460268367},{"$f":"'UEC-MF'!AT12","v":635.64568460268367},{"$f":"'UEC-MF'!AU12","v":635.64568460268367},{"$f":"'UEC-MF'!AV12","v":635.64568460268367},{"$f":"'UEC-MF'!AW12","v":635.64568460268367},{"$f":"'UEC-MF'!AX12","v":635.64568460268367},{"$f":"'UEC-MF'!AY12","v":635.64568460268367},{"$f":"'UEC-MF'!AZ12","v":635.64568460268367},{"$f":"'UEC-MF'!BA12","v":635.64568460268367},{"$f":"'UEC-MF'!BB12","v":635.64568460268367},{"$f":"'UEC-MF'!BC12","v":635.64568460268367},{"$f":"'UEC-MF'!BD12","v":635.64568460268367},{"$f":"'UEC-MF'!BE12","v":635.64568460268367}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"'UEC-MF'!AG16","v":770.63642668939133},{"$f":"'UEC-MF'!AH16","v":764.63272801714288},{"$f":"'UEC-MF'!AI16","v":758.52392012113307},{"$f":"'UEC-MF'!AJ16","v":751.58502772652582},{"$f":"'UEC-MF'!AK16","v":746.09842011380795},{"$f":"'UEC-MF'!AL16","v":740.81260815096721},{"$f":"'UEC-MF'!AM16","v":732.57800826443815},{"$f":"'UEC-MF'!AN16","v":723.75850582421901},{"$f":"'UEC-MF'!AO16","v":715.59721931242404},{"$f":"'UEC-MF'!AP16","v":707.42278405231775},{"$f":"'UEC-MF'!AQ16","v":698.80597949682272},{"$f":"'UEC-MF'!AR16","v":686.24763085781217},{"$f":"'UEC-MF'!AS16","v":674.55179723898209},{"$f":"'UEC-MF'!AT16","v":665.33711177143778},{"$f":"'UEC-MF'!AU16","v":657.04338600416509},{"$f":"'UEC-MF'!AV16","v":649.85996936162519},{"$f":"'UEC-MF'!AW16","v":650.71541241815623},{"$f":"'UEC-MF'!AX16","v":651.62148427202715},{"$f":"'UEC-MF'!AY16","v":652.52820732527675},{"$f":"'UEC-MF'!AZ16","v":653.5631437932559},{"$f":"'UEC-MF'!BA16","v":653.5631437932559},{"$f":"'UEC-MF'!BB16","v":653.56314379325602},{"$f":"'UEC-MF'!BC16","v":653.56314379325602},{"$f":"'UEC-MF'!BD16","v":653.5631437932559},{"$f":"'UEC-MF'!BE16","v":653.56314379325613}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"'UEC-MF'!AG17","v":770.63642668939133},{"$f":"'UEC-MF'!AH17","v":764.63272801714288},{"$f":"'UEC-MF'!AI17","v":758.52392012113307},{"$f":"'UEC-MF'!AJ17","v":751.58502772652582},{"$f":"'UEC-MF'!AK17","v":746.09842011380795},{"$f":"'UEC-MF'!AL17","v":739.52971061768301},{"$f":"'UEC-MF'!AM17","v":730.01625199473494},{"$f":"'UEC-MF'!AN17","v":719.83193733493113},{"$f":"'UEC-MF'!AO17","v":710.40290603872313},{"$f":"'UEC-MF'!AP17","v":700.95868440320476},{"$f":"'UEC-MF'!AQ17","v":691.00791686121318},{"$f":"'UEC-MF'!AR17","v":677.09492516705802},{"$f":"'UEC-MF'!AS17","v":664.13307544243173},{"$f":"'UEC-MF'!AT17","v":653.90333285283691},{"$f":"'UEC-MF'!AU17","v":644.69007147809396},{"$f":"'UEC-MF'!AV17","v":636.70207238045612},{"$f":"'UEC-MF'!AW17","v":636.69151582258633},{"$f":"'UEC-MF'!AX17","v":636.68199834480004},{"$f":"'UEC-MF'!AY17","v":636.67303986680201},{"$f":"'UEC-MF'!AZ17","v":636.66566295331961},{"$f":"'UEC-MF'!BA17","v":635.64568460268367},{"$f":"'UEC-MF'!BB17","v":635.64568460268367},{"$f":"'UEC-MF'!BC17","v":635.64568460268367},{"$f":"'UEC-MF'!BD17","v":635.64568460268356},{"$f":"'UEC-MF'!BE17","v":635.64568460268379}]
[]
[null,null,"Stock and Shipments (units)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments",{"$f":"'Shipments and Stock - MF'!AH11","v":66509.1223582885},{"$f":"'Shipments and Stock - MF'!AI11","v":70024.191392541077},{"$f":"'Shipments and Stock - MF'!AJ11","v":71011.738171655452},{"$f":"'Shipments and Stock - MF'!AK11","v":71698.416041950986},{"$f":"'Shipments and Stock - MF'!AL11","v":72650.8885839539},{"$f":"'Shipments and Stock - MF'!AM11","v":73781.821748068018},{"$f":"'Shipments and Stock - MF'!AN11","v":75845.625385953739},{"$f":"'Shipments and Stock - MF'!AO11","v":76404.259995973232},{"$f":"'Shipments and Stock - MF'!AP11","v":77017.150072802411},{"$f":"'Shipments and Stock - MF'!AQ11","v":77725.634843795633},{"$f":"'Shipments and Stock - MF'!AR11","v":78144.352008267335},{"$f":"'Shipments and Stock - MF'!AS11","v":77803.057445124141},{"$f":"'Shipments and Stock - MF'!AT11","v":78015.442269481035},{"$f":"'Shipments and Stock - MF'!AU11","v":78103.664169449534},{"$f":"'Shipments and Stock - MF'!AV11","v":19226.126219041169},{"$f":"'Shipments and Stock - MF'!AW11","v":19018.354258516876},{"$f":"'Shipments and Stock - MF'!AX11","v":18733.146135143179},{"$f":"'Shipments and Stock - MF'!AY11","v":18644.660926595534},{"$f":"'Shipments and Stock - MF'!AZ11","v":18607.227906600114},{"$f":"'Shipments and Stock - MF'!BA11","v":18545.197645947574},{"$f":"'Shipments and Stock - MF'!BB11","v":18343.425292261258},{"$f":"'Shipments and Stock - MF'!BC11","v":18343.425292261258},{"$f":"'Shipments and Stock - MF'!BD11","v":18343.425292261258},{"$f":"'Shipments and Stock - MF'!BE11","v":18343.425292261258},{"$f":"'Shipments and Stock - MF'!BF11","v":18343.425292261258}]
[null,null,"Replacement Shipments",{"$f":"'Shipments and Stock - MF'!AH12","v":23202.955390196144},{"$f":"'Shipments and Stock - MF'!AI12","v":23917.858600904085},{"$f":"'Shipments and Stock - MF'!AJ12","v":23981.447558688142},{"$f":"'Shipments and Stock - MF'!AK12","v":29167.986975281005},{"$f":"'Shipments and Stock - MF'!AL12","v":28951.780164737222},{"$f":"'Shipments and Stock - MF'!AM12","v":27897.824959455524},{"$f":"'Shipments and Stock - MF'!AN12","v":28544.244401340256},{"$f":"'Shipments and Stock - MF'!AO12","v":32122.615179272332},{"$f":"'Shipments and Stock - MF'!AP12","v":30407.4016243562},{"$f":"'Shipments and Stock - MF'!AQ12","v":31592.036004446767},{"$f":"'Shipments and Stock - MF'!AR12","v":34875.728891901294},{"$f":"'Shipments and Stock - MF'!AS12","v":37139.830613880156},{"$f":"'Shipments and Stock - MF'!AT12","v":35760.561984328531},{"$f":"'Shipments and Stock - MF'!AU12","v":28963.03198732555},{"$f":"'Shipments and Stock - MF'!AV12","v":26945.879748684147},{"$f":"'Shipments and Stock - MF'!AW12","v":24125.158680410092},{"$f":"'Shipments and Stock - MF'!AX12","v":27176.187093206183},{"$f":"'Shipments and Stock - MF'!AY12","v":29876.396211969983},{"$f":"'Shipments and Stock - MF'!AZ12","v":30890.077370198353},{"$f":"'Shipments and Stock - MF'!BA12","v":36465.861329077248},{"$f":"'Shipments and Stock - MF'!BB12","v":36789.565231677982},{"$f":"'Shipments and Stock - MF'!BC12","v":36376.681452845631},{"$f":"'Shipments and Stock - MF'!BD12","v":37549.723090161395},{"$f":"'Shipments and Stock - MF'!BE12","v":41423.645999579363},{"$f":"'Shipments and Stock - MF'!BF12","v":40032.689061285964}]
[null,null,"Net New Shipments",{"$f":"'Shipments and Stock - MF'!AH13","v":3973.2317030100385},{"$f":"'Shipments and Stock - MF'!AI13","v":5958.5376110658981},{"$f":"'Shipments and Stock - MF'!AJ13","v":6908.6298115102109},{"$f":"'Shipments and Stock - MF'!AK13","v":7297.8743537962437},{"$f":"'Shipments and Stock - MF'!AL13","v":7837.7850669407599},{"$f":"'Shipments and Stock - MF'!AM13","v":8478.8564933901071},{"$f":"'Shipments and Stock - MF'!AN13","v":9005.4786888211383},{"$f":"'Shipments and Stock - MF'!AO13","v":9301.0308203070308},{"$f":"'Shipments and Stock - MF'!AP13","v":9625.2874369297642},{"$f":"'Shipments and Stock - MF'!AQ13","v":10000.119537262828},{"$f":"'Shipments and Stock - MF'!AR13","v":10221.646718410775},{"$f":"'Shipments and Stock - MF'!AS13","v":10041.080864107582},{"$f":"'Shipments and Stock - MF'!AT13","v":10153.44552323909},{"$f":"'Shipments and Stock - MF'!AU13","v":10200.120344511932},{"$f":"'Shipments and Stock - MF'!AV13","v":10171.805474162335},{"$f":"'Shipments and Stock - MF'!AW13","v":10061.881304240669},{"$f":"'Shipments and Stock - MF'!AX13","v":9910.988632593886},{"$f":"'Shipments and Stock - MF'!AY13","v":9864.1745048578596},{"$f":"'Shipments and Stock - MF'!AZ13","v":9844.370130676316},{"$f":"'Shipments and Stock - MF'!BA13","v":9811.5523005174582},{"$f":"'Shipments and Stock - MF'!BB13","v":9704.8022923058597},{"$f":"'Shipments and Stock - MF'!BC13","v":9801.8503152288031},{"$f":"'Shipments and Stock - MF'!BD13","v":9899.8688183811028},{"$f":"'Shipments and Stock - MF'!BE13","v":9998.867506564955},{"$f":"'Shipments and Stock - MF'!BF13","v":10098.856181630632}]
[null,null,"Total Model Shipments",{"$f":"'Shipments and Stock - MF'!AH14","v":27176.187093206183},{"$f":"'Shipments and Stock - MF'!AI14","v":29876.396211969983},{"$f":"'Shipments and Stock - MF'!AJ14","v":30890.077370198353},{"$f":"'Shipments and Stock - MF'!AK14","v":36465.861329077248},{"$f":"'Shipments and Stock - MF'!AL14","v":36789.565231677982},{"$f":"'Shipments and Stock - MF'!AM14","v":36376.681452845631},{"$f":"'Shipments and Stock - MF'!AN14","v":37549.723090161395},{"$f":"'Shipments and Stock - MF'!AO14","v":41423.645999579363},{"$f":"'Shipments and Stock - MF'!AP14","v":40032.689061285964},{"$f":"'Shipments and Stock - MF'!AQ14","v":41592.155541709595},{"$f":"'Shipments and Stock - MF'!AR14","v":45097.375610312069},{"$f":"'Shipments and Stock - MF'!AS14","v":47180.911477987742},{"$f":"'Shipments and Stock - MF'!AT14","v":45914.007507567621},{"$f":"'Shipments and Stock - MF'!AU14","v":39163.152331837482},{"$f":"'Shipments and Stock - MF'!AV14","v":37117.685222846485},{"$f":"'Shipments and Stock - MF'!AW14","v":34187.039984650764},{"$f":"'Shipments and Stock - MF'!AX14","v":37087.175725800073},{"$f":"'Shipments and Stock - MF'!AY14","v":39740.570716827846},{"$f":"'Shipments and Stock - MF'!AZ14","v":40734.447500874667},{"$f":"'Shipments and Stock - MF'!BA14","v":46277.41362959471},{"$f":"'Shipments and Stock - MF'!BB14","v":46494.367523983841},{"$f":"'Shipments and Stock - MF'!BC14","v":46178.531768074434},{"$f":"'Shipments and Stock - MF'!BD14","v":47449.591908542498},{"$f":"'Shipments and Stock - MF'!BE14","v":51422.513506144314},{"$f":"'Shipments and Stock - MF'!BF14","v":50131.545242916596}]
[null,null,"Model Installed Stock",{"$f":"'Shipments and Stock - MF'!AH15","v":471569.57446821744},{"$f":"'Shipments and Stock - MF'!AI15","v":477528.11207928334},{"$f":"'Shipments and Stock - MF'!AJ15","v":484436.74189079355},{"$f":"'Shipments and Stock - MF'!AK15","v":491734.61624458979},{"$f":"'Shipments and Stock - MF'!AL15","v":499572.40131153056},{"$f":"'Shipments and Stock - MF'!AM15","v":508051.25780492066},{"$f":"'Shipments and Stock - MF'!AN15","v":517056.7364937418},{"$f":"'Shipments and Stock - MF'!AO15","v":526357.76731404883},{"$f":"'Shipments and Stock - MF'!AP15","v":535983.0547509786},{"$f":"'Shipments and Stock - MF'!AQ15","v":545983.17428824143},{"$f":"'Shipments and Stock - MF'!AR15","v":556204.8210066522},{"$f":"'Shipments and Stock - MF'!AS15","v":566245.90187075979},{"$f":"'Shipments and Stock - MF'!AT15","v":576399.34739399888},{"$f":"'Shipments and Stock - MF'!AU15","v":586599.46773851081},{"$f":"'Shipments and Stock - MF'!AV15","v":596771.27321267314},{"$f":"'Shipments and Stock - MF'!AW15","v":606833.15451691381},{"$f":"'Shipments and Stock - MF'!AX15","v":616744.1431495077},{"$f":"'Shipments and Stock - MF'!AY15","v":626608.31765436556},{"$f":"'Shipments and Stock - MF'!AZ15","v":636452.68778504187},{"$f":"'Shipments and Stock - MF'!BA15","v":646264.24008555932},{"$f":"'Shipments and Stock - MF'!BB15","v":655969.04237786517},{"$f":"'Shipments and Stock - MF'!BC15","v":665770.89269309398},{"$f":"'Shipments and Stock - MF'!BD15","v":675670.76151147508},{"$f":"'Shipments and Stock - MF'!BE15","v":685669.62901804002},{"$f":"'Shipments and Stock - MF'!BF15","v":695768.48519967066}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":17505229.480469793},18430397.155255936,18690319.890335321,18871053.799797073,19121744.980651751,19419407.073653705,19962601.074759267,20109633.94329486,20270946.873924151,20457420.368986122,20567626.905948121,20477798.030804142,20533697.807507079,20556917.849350847,5060324.6524850624,5005638.9835178545,4930572.0833345214,4907282.7385599893,4897430.3516703108,4881103.9605084108,4827997.3906296799,4827997.3906296799,4827997.3906296799,4827997.3906296799,4827997.3906296799]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":17270466.89773253},{"$f":"E13*E22","v":18986449.792706925},19630644.168761052,23174054.874628592,24044303.911602523,23774458.291087613,24541115.071372092,27072968.306864016,26163890.11739194,27183099.932977814,29473982.580700859,30835704.832584981,30007703.090793047,25595592.958849885,24258751.044572026,22343389.329354096,24238811.161766823,25972972.333828211,26622533.569352984,30245211.938378789,30387005.00765394,30180586.398099467,31011304.459454071,33607859.588826843,32764130.312174413]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":17270466.89773253},{"$f":"E14*E22","v":18986449.792706925},19630644.168761052,23174054.874628592,24044303.911602523,23122680.585667808,23868319.440286838,26330761.820141844,25446606.044847481,26437874.1834113,28665952.193601184,29990342.776604135,29185040.735000577,24893888.775170024,23593696.43434317,21730844.435582656,23574303.204206217,25260922.279799398,25892675.768605556,29416038.268225294,29553944.074951492,29353184.43966445,30161128.332823455,32686498.80160385,31865900.396124128]
[]
[null,null,"Total Energy Consumption (kWh)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D15*D$23","v":363408691.80362391},{"$f":"E15*E$23","v":365133623.04405838},367456856.50971425,369580375.18428254,372730179.35099417,376370777.36884272,378784394.18029583,380955911.20018792,383547983.57837903,386240937.20070958,388679254.74440855,388584908.64175409,388811215.71199834,390286395.63180345,392104618.02167147,394356575.20197999,401324919.46601427,408311442.00713557,415303331.40772742,422374488.47147769,428717189.56752908,435123317.674541,441593507.06262296,448128398.34458572,454728638.53936833]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":363408691.80362391},365133623.04405838,367456856.50971425,369580375.18428254,372730179.35099417,375718999.66342282,377459820.84379065,378889131.37696064,380763919.68260723,382711647.55537134,384341934.71197069,383402226.55333537,382805871.2677871,383579347.00391239,384732514.78355139,386371927.07008857,392675763.37656224,398950235.86365473,405212267.46349925,411454250.85709596,416963891.02044493,423194394.87444156,429487203.7669782,435842940.74844009,442262235.0997169]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":41.456615537716623},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":41.653390719148803},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":41.918418493008701},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":42.160663379452721},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":42.519983955167028},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":42.935292878033621},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.210631323328293},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.458351722585888},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.754047864291472},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":44.061252247400134},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":44.339408480995729},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":44.32864574968675},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":44.354462207620159},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":44.522746478645153},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":44.730164045365214},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":44.987060826144194},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":45.781989443989765},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":46.578991787261643},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":47.376606366384607},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.183263571923078},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.906820621438406},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":49.637613241448889},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":50.375713787659478},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":51.121195339332161},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":51.874131706521602}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":41.456615537716623},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":41.653390719148803},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":41.918418493008701},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":42.160663379452721},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":42.519983955167028},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":42.860939957041161},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.059527816996422},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.22257944067541},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.436449883938764},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.658641062670696},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.844619519960148},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.737420323218728},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.6693898320542},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.75762571342829},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":43.889175768144128},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":44.076195193941203},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":44.795318660342481},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":45.511092386910192},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":46.225446892938542},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":46.93751435741455},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":47.566038218166199},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.276796129870128},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.994661620691105},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":49.719705766420269},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":50.45200035360677}]
[]
[null,null,"Savings (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",{"$f":"IF(AND(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$10)","v":7.4352920992448931E-2},{"$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$10)","v":7.675058533940847E-2},{"$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$10)","v":8.466877557861896E-2},{"$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$10)","v":8.1825698442215225E-2},{"$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$10)","v":8.5013204376741314E-2},{"$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$10)","v":9.2177776306145778E-2},{"$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$10)","v":9.6436465432448812E-2},{"$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$10)","v":9.3846949097931773E-2},{"$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$10)","v":8.0048389650908255E-2},{"$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$10)","v":7.5867512004204635E-2},{"$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$10)","v":6.9877354981912068E-2},{"$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$10)","v":7.5805151444285165E-2},{"$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$10)","v":8.1228616704176693E-2},{"$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$10)","v":8.3260073094618844E-2},{"$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$10)","v":9.4589741062456573E-2},{"$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$10)","v":9.5033188763683246E-2},{"$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$10)","v":2.0034708306549125E-2},{"$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$10)","v":2.0235055389614641E-2},{"$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$10)","v":2.0437405943510869E-2},{"$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$10)","v":2.0641780002946034E-2}]
[null,null,"Cumulative Savings",{"$f":"D39-D40","v":0},0,0,0,0,7.435292099246027E-2,0.15110350633187153,0.23577228191047794,0.31759798035270848,{"$f":"M39-M40","v":0.40261118472943735},0.49478896103558156,0.59122542646802145,0.68507237556595868,0.76512076521686367,0.84098827722108638,0.91086563220299155,0.98667078364728411,1.0678994003514504,1.1511594734460644,1.2457492145085283,1.3407824032722075,1.3608171115787613,1.3810521669683737,1.4014895729118919,1.4221313529148318]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$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$44:I44)","v":7.435292099246027E-2},{"$f":"SUM($D$44:J44)","v":0.2254564273243318},{"$f":"SUM($D$44:K44)","v":0.46122870923480974},{"$f":"SUM($D$44:L44)","v":0.77882668958751822},{"$f":"SUM($D$44:M44)","v":1.1814378743169556},{"$f":"SUM($D$44:N44)","v":1.6762268353525371},{"$f":"SUM($D$44:O44)","v":2.2674522618205586},{"$f":"SUM($D$44:P44)","v":2.9525246373865173},{"$f":"SUM($D$44:Q44)","v":3.7176454026033809},{"$f":"SUM($D$44:R44)","v":4.5586336798244673},{"$f":"SUM($D$44:S44)","v":5.4694993120274589},{"$f":"SUM($D$44:T44)","v":6.456170095674743},{"$f":"SUM($D$44:U44)","v":7.5240694960261933},{"$f":"SUM($D$44:V44)","v":8.6752289694722577},{"$f":"SUM($D$44:W44)","v":9.920978183980786},{"$f":"SUM($D$44:X44)","v":11.261760587252994},{"$f":"SUM($D$44:Y44)","v":12.622577698831755},{"$f":"SUM($D$44:Z44)","v":14.003629865800129},{"$f":"SUM($D$44:AA44)","v":15.40511943871202},{"$f":"SUM($D$44:AB44)","v":16.827250791626852}]
[null,null,"Check",{"$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":22,"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) ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P UEC",{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884},{"$f":"'6P UEC Development'!$L$12","v":263.20042814830884}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"'UEC-MH'!AG11","v":635.5},{"$f":"'UEC-MH'!AH11","v":635.5},{"$f":"'UEC-MH'!AI11","v":635.5},{"$f":"'UEC-MH'!AJ11","v":635.5},{"$f":"'UEC-MH'!AK11","v":653.5631437932559},{"$f":"'UEC-MH'!AL11","v":653.5631437932559},{"$f":"'UEC-MH'!AM11","v":653.5631437932559},{"$f":"'UEC-MH'!AN11","v":653.5631437932559},{"$f":"'UEC-MH'!AO11","v":653.5631437932559},{"$f":"'UEC-MH'!AP11","v":653.5631437932559},{"$f":"'UEC-MH'!AQ11","v":653.5631437932559},{"$f":"'UEC-MH'!AR11","v":653.5631437932559},{"$f":"'UEC-MH'!AS11","v":653.5631437932559},{"$f":"'UEC-MH'!AT11","v":653.5631437932559},{"$f":"'UEC-MH'!AU11","v":653.5631437932559},{"$f":"'UEC-MH'!AV11","v":653.5631437932559},{"$f":"'UEC-MH'!AW11","v":653.5631437932559},{"$f":"'UEC-MH'!AX11","v":653.5631437932559},{"$f":"'UEC-MH'!AY11","v":653.5631437932559},{"$f":"'UEC-MH'!AZ11","v":653.5631437932559},{"$f":"'UEC-MH'!BA11","v":653.5631437932559},{"$f":"'UEC-MH'!BB11","v":653.5631437932559},{"$f":"'UEC-MH'!BC11","v":653.5631437932559},{"$f":"'UEC-MH'!BD11","v":653.5631437932559},{"$f":"'UEC-MH'!BE11","v":653.5631437932559}]
[null,null,{"$f":"'UEC-SF'!$C$9&\" - \"&'UEC-SF'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"'UEC-MH'!AG12","v":635.5},{"$f":"'UEC-MH'!AH12","v":635.5},{"$f":"'UEC-MH'!AI12","v":635.5},{"$f":"'UEC-MH'!AJ12","v":635.5},{"$f":"'UEC-MH'!AK12","v":653.5631437932559},{"$f":"'UEC-MH'!AL12","v":635.64568460268367},{"$f":"'UEC-MH'!AM12","v":635.64568460268367},{"$f":"'UEC-MH'!AN12","v":635.64568460268367},{"$f":"'UEC-MH'!AO12","v":635.64568460268367},{"$f":"'UEC-MH'!AP12","v":635.64568460268367},{"$f":"'UEC-MH'!AQ12","v":635.64568460268367},{"$f":"'UEC-MH'!AR12","v":635.64568460268367},{"$f":"'UEC-MH'!AS12","v":635.64568460268367},{"$f":"'UEC-MH'!AT12","v":635.64568460268367},{"$f":"'UEC-MH'!AU12","v":635.64568460268367},{"$f":"'UEC-MH'!AV12","v":635.64568460268367},{"$f":"'UEC-MH'!AW12","v":635.64568460268367},{"$f":"'UEC-MH'!AX12","v":635.64568460268367},{"$f":"'UEC-MH'!AY12","v":635.64568460268367},{"$f":"'UEC-MH'!AZ12","v":635.64568460268367},{"$f":"'UEC-MH'!BA12","v":635.64568460268367},{"$f":"'UEC-MH'!BB12","v":635.64568460268367},{"$f":"'UEC-MH'!BC12","v":635.64568460268367},{"$f":"'UEC-MH'!BD12","v":635.64568460268367},{"$f":"'UEC-MH'!BE12","v":635.64568460268367}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"'UEC-MH'!AG16","v":764.5016767792406},{"$f":"'UEC-MH'!AH16","v":757.71168004336482},{"$f":"'UEC-MH'!AI16","v":751.40574653129681},{"$f":"'UEC-MH'!AJ16","v":743.80626330586017},{"$f":"'UEC-MH'!AK16","v":738.10146076769058},{"$f":"'UEC-MH'!AL16","v":732.5790394343843},{"$f":"'UEC-MH'!AM16","v":724.5988837965524},{"$f":"'UEC-MH'!AN16","v":717.55548478021865},{"$f":"'UEC-MH'!AO16","v":710.93853240303451},{"$f":"'UEC-MH'!AP16","v":704.62431489754749},{"$f":"'UEC-MH'!AQ16","v":698.25059671414624},{"$f":"'UEC-MH'!AR16","v":688.98861091954586},{"$f":"'UEC-MH'!AS16","v":679.48407094395668},{"$f":"'UEC-MH'!AT16","v":669.75369445487615},{"$f":"'UEC-MH'!AU16","v":659.64953581266855},{"$f":"'UEC-MH'!AV16","v":648.86518807302832},{"$f":"'UEC-MH'!AW16","v":650.05744343157369},{"$f":"'UEC-MH'!AX16","v":651.19876312934241},{"$f":"'UEC-MH'!AY16","v":652.25981502954005},{"$f":"'UEC-MH'!AZ16","v":653.5631437932559},{"$f":"'UEC-MH'!BA16","v":653.56314379325579},{"$f":"'UEC-MH'!BB16","v":653.56314379325579},{"$f":"'UEC-MH'!BC16","v":653.56314379325579},{"$f":"'UEC-MH'!BD16","v":653.56314379325602},{"$f":"'UEC-MH'!BE16","v":653.56314379325613}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"'UEC-MH'!AG17","v":764.5016767792406},{"$f":"'UEC-MH'!AH17","v":757.71168004336482},{"$f":"'UEC-MH'!AI17","v":751.40574653129681},{"$f":"'UEC-MH'!AJ17","v":743.80626330586017},{"$f":"'UEC-MH'!AK17","v":738.10146076769058},{"$f":"'UEC-MH'!AL17","v":731.1721942139269},{"$f":"'UEC-MH'!AM17","v":721.96822636292427},{"$f":"'UEC-MH'!AN17","v":713.84130009333774},{"$f":"'UEC-MH'!AO17","v":706.20474414160412},{"$f":"'UEC-MH'!AP17","v":698.91556984726492},{"$f":"'UEC-MH'!AQ17","v":691.55748084109337},{"$f":"'UEC-MH'!AR17","v":681.3019230675261},{"$f":"'UEC-MH'!AS17","v":670.77822578975963},{"$f":"'UEC-MH'!AT17","v":660.00543673921015},{"$f":"'UEC-MH'!AU17","v":648.82183536828347},{"$f":"'UEC-MH'!AV17","v":636.89154181749018},{"$f":"'UEC-MH'!AW17","v":636.88808484074889},{"$f":"'UEC-MH'!AX17","v":636.88489356613809},{"$f":"'UEC-MH'!AY17","v":636.88181470019617},{"$f":"'UEC-MH'!AZ17","v":636.88144631351201},{"$f":"'UEC-MH'!BA17","v":635.64568460268356},{"$f":"'UEC-MH'!BB17","v":635.64568460268367},{"$f":"'UEC-MH'!BC17","v":635.64568460268367},{"$f":"'UEC-MH'!BD17","v":635.64568460268367},{"$f":"'UEC-MH'!BE17","v":635.64568460268356}]
[]
[null,null,"Stock and Shipments (units)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments",{"$f":"'Shipments and Stock - MH'!AH11","v":42270.304580792254},{"$f":"'Shipments and Stock - MH'!AI11","v":42164.952085782694},{"$f":"'Shipments and Stock - MH'!AJ11","v":41930.283749262067},{"$f":"'Shipments and Stock - MH'!AK11","v":41635.370938031352},{"$f":"'Shipments and Stock - MH'!AL11","v":41257.750710669716},{"$f":"'Shipments and Stock - MH'!AM11","v":40908.261711073828},{"$f":"'Shipments and Stock - MH'!AN11","v":41024.689818881408},{"$f":"'Shipments and Stock - MH'!AO11","v":40860.289149828299},{"$f":"'Shipments and Stock - MH'!AP11","v":40830.845826303586},{"$f":"'Shipments and Stock - MH'!AQ11","v":40929.954161529226},{"$f":"'Shipments and Stock - MH'!AR11","v":41122.366587064425},{"$f":"'Shipments and Stock - MH'!AS11","v":41368.937482640977},{"$f":"'Shipments and Stock - MH'!AT11","v":41616.401931527587},{"$f":"'Shipments and Stock - MH'!AU11","v":41813.414305823557},{"$f":"'Shipments and Stock - MH'!AV11","v":6612.8687162100396},{"$f":"'Shipments and Stock - MH'!AW11","v":6609.1248815141807},{"$f":"'Shipments and Stock - MH'!AX11","v":6491.8214425399719},{"$f":"'Shipments and Stock - MH'!AY11","v":6280.4765411913449},{"$f":"'Shipments and Stock - MH'!AZ11","v":6009.1911157068935},{"$f":"'Shipments and Stock - MH'!BA11","v":5720.9337442812293},{"$f":"'Shipments and Stock - MH'!BB11","v":5460.2622505956688},{"$f":"'Shipments and Stock - MH'!BC11","v":5460.2622505956688},{"$f":"'Shipments and Stock - MH'!BD11","v":5460.2622505956688},{"$f":"'Shipments and Stock - MH'!BE11","v":5460.2622505956688},{"$f":"'Shipments and Stock - MH'!BF11","v":5460.2622505956688}]
[null,null,"Replacement Shipments",{"$f":"'Shipments and Stock - MH'!AH12","v":34235.527571214698},{"$f":"'Shipments and Stock - MH'!AI12","v":33408.362936507372},{"$f":"'Shipments and Stock - MH'!AJ12","v":31080.09263648132},{"$f":"'Shipments and Stock - MH'!AK12","v":41154.992184647344},{"$f":"'Shipments and Stock - MH'!AL12","v":39851.788261530441},{"$f":"'Shipments and Stock - MH'!AM12","v":39824.214060362938},{"$f":"'Shipments and Stock - MH'!AN12","v":34994.228895935616},{"$f":"'Shipments and Stock - MH'!AO12","v":31252.373550712407},{"$f":"'Shipments and Stock - MH'!AP12","v":29812.82290617055},{"$f":"'Shipments and Stock - MH'!AQ12","v":28872.220668436887},{"$f":"'Shipments and Stock - MH'!AR12","v":29699.146064952933},{"$f":"'Shipments and Stock - MH'!AS12","v":30528.910124230941},{"$f":"'Shipments and Stock - MH'!AT12","v":31983.469467288109},{"$f":"'Shipments and Stock - MH'!AU12","v":33450.249435336074},{"$f":"'Shipments and Stock - MH'!AV12","v":35507.251722726134},{"$f":"'Shipments and Stock - MH'!AW12","v":38729.526337317875},{"$f":"'Shipments and Stock - MH'!AX12","v":41446.291560705038},{"$f":"'Shipments and Stock - MH'!AY12","v":40490.613603635735},{"$f":"'Shipments and Stock - MH'!AZ12","v":38360.866628353062},{"$f":"'Shipments and Stock - MH'!BA12","v":48111.518197812358},{"$f":"'Shipments and Stock - MH'!BB12","v":46393.131919850115},{"$f":"'Shipments and Stock - MH'!BC12","v":45981.304822966384},{"$f":"'Shipments and Stock - MH'!BD12","v":40860.322275338964},{"$f":"'Shipments and Stock - MH'!BE12","v":36949.7634678225},{"$f":"'Shipments and Stock - MH'!BF12","v":35479.998891374955}]
[null,null,"Net New Shipments",{"$f":"'Shipments and Stock - MH'!AH13","v":7210.7639894903405},{"$f":"'Shipments and Stock - MH'!AI13","v":7082.2506671283627},{"$f":"'Shipments and Stock - MH'!AJ13","v":7280.7739918717416},{"$f":"'Shipments and Stock - MH'!AK13","v":6956.5260131650139},{"$f":"'Shipments and Stock - MH'!AL13","v":6541.3436583196744},{"$f":"'Shipments and Stock - MH'!AM13","v":6157.0907626034459},{"$f":"'Shipments and Stock - MH'!AN13","v":5866.0933794033481},{"$f":"'Shipments and Stock - MH'!AO13","v":5697.3899171100929},{"$f":"'Shipments and Stock - MH'!AP13","v":5667.1759852044052},{"$f":"'Shipments and Stock - MH'!AQ13","v":5768.8782434188761},{"$f":"'Shipments and Stock - MH'!AR13","v":5966.326602741261},{"$f":"'Shipments and Stock - MH'!AS13","v":6219.3509001733037},{"$f":"'Shipments and Stock - MH'!AT13","v":6473.2921375305204},{"$f":"'Shipments and Stock - MH'!AU13","v":6675.4608382408042},{"$f":"'Shipments and Stock - MH'!AV13","v":6785.9446956113679},{"$f":"'Shipments and Stock - MH'!AW13","v":6782.1028750209371},{"$f":"'Shipments and Stock - MH'!AX13","v":6661.729299853323},{"$f":"'Shipments and Stock - MH'!AY13","v":6444.8529525677495},{"$f":"'Shipments and Stock - MH'!AZ13","v":6166.4672816788079},{"$f":"'Shipments and Stock - MH'!BA13","v":5870.6654648663243},{"$f":"'Shipments and Stock - MH'!BB13","v":5603.1715199863502},{"$f":"'Shipments and Stock - MH'!BC13","v":5659.2032351861708},{"$f":"'Shipments and Stock - MH'!BD13","v":5715.7952675380511},{"$f":"'Shipments and Stock - MH'!BE13","v":5772.9532202134142},{"$f":"'Shipments and Stock - MH'!BF13","v":5830.6827524155378}]
[null,null,"Total Model Shipments",{"$f":"'Shipments and Stock - MH'!AH14","v":41446.291560705038},{"$f":"'Shipments and Stock - MH'!AI14","v":40490.613603635735},{"$f":"'Shipments and Stock - MH'!AJ14","v":38360.866628353062},{"$f":"'Shipments and Stock - MH'!AK14","v":48111.518197812358},{"$f":"'Shipments and Stock - MH'!AL14","v":46393.131919850115},{"$f":"'Shipments and Stock - MH'!AM14","v":45981.304822966384},{"$f":"'Shipments and Stock - MH'!AN14","v":40860.322275338964},{"$f":"'Shipments and Stock - MH'!AO14","v":36949.7634678225},{"$f":"'Shipments and Stock - MH'!AP14","v":35479.998891374955},{"$f":"'Shipments and Stock - MH'!AQ14","v":34641.098911855763},{"$f":"'Shipments and Stock - MH'!AR14","v":35665.472667694194},{"$f":"'Shipments and Stock - MH'!AS14","v":36748.261024404244},{"$f":"'Shipments and Stock - MH'!AT14","v":38456.761604818632},{"$f":"'Shipments and Stock - MH'!AU14","v":40125.710273576879},{"$f":"'Shipments and Stock - MH'!AV14","v":42293.196418337502},{"$f":"'Shipments and Stock - MH'!AW14","v":45511.629212338812},{"$f":"'Shipments and Stock - MH'!AX14","v":48108.020860558361},{"$f":"'Shipments and Stock - MH'!AY14","v":46935.466556203486},{"$f":"'Shipments and Stock - MH'!AZ14","v":44527.33391003187},{"$f":"'Shipments and Stock - MH'!BA14","v":53982.183662678683},{"$f":"'Shipments and Stock - MH'!BB14","v":51996.303439836469},{"$f":"'Shipments and Stock - MH'!BC14","v":51640.508058152554},{"$f":"'Shipments and Stock - MH'!BD14","v":46576.117542877015},{"$f":"'Shipments and Stock - MH'!BE14","v":42722.716688035915},{"$f":"'Shipments and Stock - MH'!BF14","v":41310.681643790493}]
[null,null,"Model Installed Stock",{"$f":"'Shipments and Stock - MH'!AH15","v":551595.94081334199},{"$f":"'Shipments and Stock - MH'!AI15","v":558678.19148047036},{"$f":"'Shipments and Stock - MH'!AJ15","v":565958.9654723421},{"$f":"'Shipments and Stock - MH'!AK15","v":572915.49148550711},{"$f":"'Shipments and Stock - MH'!AL15","v":579456.83514382679},{"$f":"'Shipments and Stock - MH'!AM15","v":585613.92590643023},{"$f":"'Shipments and Stock - MH'!AN15","v":591480.01928583358},{"$f":"'Shipments and Stock - MH'!AO15","v":597177.40920294367},{"$f":"'Shipments and Stock - MH'!AP15","v":602844.58518814808},{"$f":"'Shipments and Stock - MH'!AQ15","v":608613.46343156695},{"$f":"'Shipments and Stock - MH'!AR15","v":614579.79003430821},{"$f":"'Shipments and Stock - MH'!AS15","v":620799.14093448152},{"$f":"'Shipments and Stock - MH'!AT15","v":627272.43307201203},{"$f":"'Shipments and Stock - MH'!AU15","v":633947.89391025284},{"$f":"'Shipments and Stock - MH'!AV15","v":640733.83860586421},{"$f":"'Shipments and Stock - MH'!AW15","v":647515.94148088514},{"$f":"'Shipments and Stock - MH'!AX15","v":654177.67078073847},{"$f":"'Shipments and Stock - MH'!AY15","v":660622.52373330621},{"$f":"'Shipments and Stock - MH'!AZ15","v":666788.99101498502},{"$f":"'Shipments and Stock - MH'!BA15","v":672659.65647985134},{"$f":"'Shipments and Stock - MH'!BB15","v":678262.8279998377},{"$f":"'Shipments and Stock - MH'!BC15","v":683922.03123502387},{"$f":"'Shipments and Stock - MH'!BD15","v":689637.82650256192},{"$f":"'Shipments and Stock - MH'!BE15","v":695410.77972277533},{"$f":"'Shipments and Stock - MH'!BF15","v":701241.46247519087}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":11125562.263623942},11097833.441830933,11036068.635185853,10958447.457003508,10859057.651484463,10767071.9971577,10797715.924981153,10754445.598498506,10746696.103140693,10772781.459405148,10823424.492187066,10888322.057471726,10953454.806370169,11005308.547635382,1740509.8773950399,1739524.4985001734,1708650.1831388925,1653024.1146169719,1581621.674479068,1505752.2109029272,1437143.3621588284,1437143.3621588284,1437143.3621588284,1437143.3621588284,1437143.3621588284]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":26339118.286828052},{"$f":"E13*E22","v":25731784.945110511},24378330.742318369,30574869.814709753,30320841.14795249,30051686.135813911,26704800.682676136,24149003.57444727,23188419.617228251,22640145.509285588,23309638.441570658,24017309.004044812,25133922.014553044,26224685.353336252,27641274.412234329,29744723.467169136,31441629.355298057,30675291.077875573,29101424.334972478,35280765.663405217,33982867.541767612,33750332.793567151,30440433.807006918,27921993.030021351,26999138.967358064]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":26339118.286828052},{"$f":"E14*E22","v":25731784.945110511},24378330.742318369,30574869.814709753,30320841.14795249,29227817.983119149,25972687.525794122,23486957.695411265,22552708.185010489,22019465.033215836,22670603.790534779,23358873.536815554,24444874.557897139,25505734.577016711,26883487.791369911,28929270.7080606,30579655.854789808,29834326.77126433,28303607.646774501,34313542.090611197,33051225.896823727,32825066.097854782,29605908.121677127,27156510.497253086,26258956.514870726]
[]
[null,null,"Total Energy Consumption (kWh)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D15*D$23","v":421696021.65642273},{"$f":"E15*E$23","v":423316991.07025588},425264818.95682567,426138130.91187537,427697936.47148144,429008487.31993133,428585761.76247829,428507925.36041325,428585444.66077811,428843844.70789146,429130705.11991042,427723537.77249581,426221626.41469133,424588944.03827971,422659779.21582758,420150553.14927852,425253064.21774852,430196570.35051364,434919663.94316775,439625559.7918632,443287586.18567824,446986232.84343147,450721865.96776229,454494855.42333651,458305574.77346641]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":421696021.65642273},423316991.07025588,425264818.95682567,426138130.91187537,427697936.47148144,428184619.16723663,427029780.45290148,426289898.17180043,425731706.03994757,425369425.61099112,425017251.37197429,422951648.55733043,420760689.74286997,418409056.59013891,415722105.14682233,412397426.32116467,416637963.88912648,420740505.71528023,424665782.61973643,428404454.89563787,431134839.64450902,434732087.75924474,438365308.35512775,442034861.15696961,445741109.48682976]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.105866034271365},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.290781550337201},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.512984138355655},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.612609047670013},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.790547167634209},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.940051028967751},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.891827716458849},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.882948364181296},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.891791542411376},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.921269074594051},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.953993283129186},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.793467690223117},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.62213397384113},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.435882276782991},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.215808717297236},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":47.929563443905828},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.51164319162087},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":49.075584114820174},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":49.61438101108461},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":50.151216038314303},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":50.568969448514515},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":50.990900392816734},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":51.417050646561982},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":51.847462402844684},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":52.28217827669021}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.105866034271365},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.290781550337201},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.512984138355655},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.612609047670013},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.790547167634209},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.846066526036573},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.714325855909365},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.629922219005294},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.566245270356788},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.524917363790912},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.484742342228415},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.249104330062792},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":47.999166066948433},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":47.730898538687988},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":47.42437886685174},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":47.045109094360555},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":47.528857390956709},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":47.996863531289101},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.444647800563139},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":48.871144751955036},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":49.182619170032972},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":49.592982860967915},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":50.0074501888122},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":50.426062189934932},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":50.848860311068876}]
[]
[null,null,"Savings (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",{"$f":"IF(AND(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$10)","v":9.3984502931184391E-2},{"$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$10)","v":8.3517357618299731E-2},{"$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$10)","v":7.5524284626512242E-2},{"$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$10)","v":7.2520126878594438E-2},{"$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$10)","v":7.0805438748545724E-2},{"$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$10)","v":7.2899230097636325E-2},{"$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$10)","v":7.5112419259554988E-2},{"$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$10)","v":7.8604546732364014E-2},{"$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$10)","v":8.2015831202320172E-2},{"$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$10)","v":8.6446112350492571E-2},{"$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$10)","v":9.3024499099764513E-2},{"$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$10)","v":9.8331451118897115E-2},{"$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$10)","v":9.5934782866899812E-2},{"$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$10)","v":9.1012626990415138E-2},{"$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$10)","v":0.11033807583778465},{"$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$10)","v":0.10627899212227704},{"$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$10)","v":1.1567253367282974E-2},{"$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$10)","v":1.1682925900955843E-2},{"$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$10)","v":1.1799755159965366E-2},{"$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$10)","v":1.1917752711564998E-2}]
[null,null,"Cumulative Savings",{"$f":"D39-D40","v":0},0,0,0,0,9.3984502931178326E-2,0.17750186054948358,0.25302614517600119,0.32554627205458786,{"$f":"M39-M40","v":0.39635171080313825},0.46925094090077124,0.54436336016032527,0.62296790689269699,0.70498373809500237,0.79142985044549619,0.88445434954527258,0.98278580066416055,1.0787205835310729,1.1697332105214713,1.2800712863592665,1.3863502784815438,1.3979175318488188,1.4096004577497823,1.4214002129097523,1.4333179656213346]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$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$44:I44)","v":9.3984502931178326E-2},{"$f":"SUM($D$44:J44)","v":0.27148636348066191},{"$f":"SUM($D$44:K44)","v":0.5245125086566631},{"$f":"SUM($D$44:L44)","v":0.85005878071125096},{"$f":"SUM($D$44:M44)","v":1.2464104915143892},{"$f":"SUM($D$44:N44)","v":1.7156614324151604},{"$f":"SUM($D$44:O44)","v":2.2600247925754857},{"$f":"SUM($D$44:P44)","v":2.8829926994681827},{"$f":"SUM($D$44:Q44)","v":3.5879764375631851},{"$f":"SUM($D$44:R44)","v":4.3794062880086813},{"$f":"SUM($D$44:S44)","v":5.2638606375539538},{"$f":"SUM($D$44:T44)","v":6.2466464382181144},{"$f":"SUM($D$44:U44)","v":7.3253670217491873},{"$f":"SUM($D$44:V44)","v":8.4951002322706586},{"$f":"SUM($D$44:W44)","v":9.7751715186299251},{"$f":"SUM($D$44:X44)","v":11.161521797111469},{"$f":"SUM($D$44:Y44)","v":12.559439328960288},{"$f":"SUM($D$44:Z44)","v":13.96903978671007},{"$f":"SUM($D$44:AA44)","v":15.390439999619822},{"$f":"SUM($D$44:AB44)","v":16.823757965241157}]
[null,null,"Check",{"$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":23,"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) ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P UEC",{"$f":"(('Results-SF'!D12*'Results-SF'!D19)+('Results-MF'!D12*'Results-MF'!D19)+('Results-MH'!D12*'Results-MH'!D19))\n/\n('Results-SF'!D19+'Results-MF'!D19+'Results-MH'!D19)","v":263.20042814830884},{"$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":263.20042814830884},{"$f":"(('Results-SF'!F12*'Results-SF'!F19)+('Results-MF'!F12*'Results-MF'!F19)+('Results-MH'!F12*'Results-MH'!F19))\n/\n('Results-SF'!F19+'Results-MF'!F19+'Results-MH'!F19)","v":263.20042814830884},{"$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":263.20042814830884},{"$f":"(('Results-SF'!H12*'Results-SF'!H19)+('Results-MF'!H12*'Results-MF'!H19)+('Results-MH'!H12*'Results-MH'!H19))\n/\n('Results-SF'!H19+'Results-MF'!H19+'Results-MH'!H19)","v":263.20042814830884},{"$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":263.20042814830879},{"$f":"(('Results-SF'!J12*'Results-SF'!J19)+('Results-MF'!J12*'Results-MF'!J19)+('Results-MH'!J12*'Results-MH'!J19))\n/\n('Results-SF'!J19+'Results-MF'!J19+'Results-MH'!J19)","v":263.20042814830879},{"$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":263.20042814830884},{"$f":"(('Results-SF'!L12*'Results-SF'!L19)+('Results-MF'!L12*'Results-MF'!L19)+('Results-MH'!L12*'Results-MH'!L19))\n/\n('Results-SF'!L19+'Results-MF'!L19+'Results-MH'!L19)","v":263.2004281483089},{"$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":263.20042814830884},{"$f":"(('Results-SF'!N12*'Results-SF'!N19)+('Results-MF'!N12*'Results-MF'!N19)+('Results-MH'!N12*'Results-MH'!N19))\n/\n('Results-SF'!N19+'Results-MF'!N19+'Results-MH'!N19)","v":263.20042814830884},{"$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":263.20042814830884},{"$f":"(('Results-SF'!P12*'Results-SF'!P19)+('Results-MF'!P12*'Results-MF'!P19)+('Results-MH'!P12*'Results-MH'!P19))\n/\n('Results-SF'!P19+'Results-MF'!P19+'Results-MH'!P19)","v":263.2004281483089},{"$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":263.20042814830879},{"$f":"(('Results-SF'!R12*'Results-SF'!R19)+('Results-MF'!R12*'Results-MF'!R19)+('Results-MH'!R12*'Results-MH'!R19))\n/\n('Results-SF'!R19+'Results-MF'!R19+'Results-MH'!R19)","v":263.2004281483089},{"$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":263.20042814830884},{"$f":"(('Results-SF'!T12*'Results-SF'!T19)+('Results-MF'!T12*'Results-MF'!T19)+('Results-MH'!T12*'Results-MH'!T19))\n/\n('Results-SF'!T19+'Results-MF'!T19+'Results-MH'!T19)","v":263.20042814830879},{"$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":263.20042814830879},{"$f":"(('Results-SF'!V12*'Results-SF'!V19)+('Results-MF'!V12*'Results-MF'!V19)+('Results-MH'!V12*'Results-MH'!V19))\n/\n('Results-SF'!V19+'Results-MF'!V19+'Results-MH'!V19)","v":263.20042814830884},{"$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":263.20042814830884},{"$f":"(('Results-SF'!X12*'Results-SF'!X19)+('Results-MF'!X12*'Results-MF'!X19)+('Results-MH'!X12*'Results-MH'!X19))\n/\n('Results-SF'!X19+'Results-MF'!X19+'Results-MH'!X19)","v":263.20042814830884},{"$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":263.20042814830884},{"$f":"(('Results-SF'!Z12*'Results-SF'!Z19)+('Results-MF'!Z12*'Results-MF'!Z19)+('Results-MH'!Z12*'Results-MH'!Z19))\n/\n('Results-SF'!Z19+'Results-MF'!Z19+'Results-MH'!Z19)","v":263.20042814830884},{"$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":263.20042814830884},{"$f":"(('Results-SF'!AB12*'Results-SF'!AB19)+('Results-MF'!AB12*'Results-MF'!AB19)+('Results-MH'!AB12*'Results-MH'!AB19))\n/\n('Results-SF'!AB19+'Results-MF'!AB19+'Results-MH'!AB19)","v":263.20042814830884}]
[null,null,{"$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$22)","v":635.49999999999989},{"$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$22)","v":635.5},{"$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$22)","v":635.5},{"$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$22)","v":635.5},{"$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$22)","v":653.5631437932559},{"$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$22)","v":653.5631437932559},{"$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$22)","v":653.5631437932559},{"$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$22)","v":653.5631437932559},{"$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$22)","v":653.56314379325579},{"$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$22)","v":653.5631437932559},{"$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$22)","v":653.5631437932559},{"$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$22)","v":653.5631437932559},{"$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$22)","v":653.5631437932559},{"$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$22)","v":653.56314379325579},{"$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$22)","v":653.5631437932559},{"$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$22)","v":653.56314379325579},{"$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$22)","v":653.5631437932559},{"$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$22)","v":653.56314379325579},{"$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$22)","v":653.56314379325602},{"$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$22)","v":653.56314379325579},{"$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$22)","v":653.56314379325602},{"$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$22)","v":653.56314379325602},{"$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$22)","v":653.56314379325579},{"$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$22)","v":653.56314379325602},{"$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$22)","v":653.5631437932559}]
[null,null,{"$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$22)","v":635.49999999999989},{"$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$22)","v":635.5},{"$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$22)","v":635.5},{"$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$22)","v":635.5},{"$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$22)","v":653.5631437932559},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268379},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268379},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268356},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268356},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268367},{"$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$22)","v":635.64568460268356}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"(('Results-SF'!D15*'Results-SF'!D$23)+('Results-MF'!D15*'Results-MF'!D$23)+('Results-MH'!D15*'Results-MH'!D$23))\n/\n('Results-SF'!D$23+'Results-MF'!D$23+'Results-MH'!D$23)","v":768.85977596964926},{"$f":"(('Results-SF'!E15*'Results-SF'!E$23)+('Results-MF'!E15*'Results-MF'!E$23)+('Results-MH'!E15*'Results-MH'!E$23))\n/\n('Results-SF'!E$23+'Results-MF'!E$23+'Results-MH'!E$23)","v":762.51463665371034},{"$f":"(('Results-SF'!F15*'Results-SF'!F$23)+('Results-MF'!F15*'Results-MF'!F$23)+('Results-MH'!F15*'Results-MH'!F$23))\n/\n('Results-SF'!F$23+'Results-MF'!F$23+'Results-MH'!F$23)","v":756.01947555218908},{"$f":"(('Results-SF'!G15*'Results-SF'!G$23)+('Results-MF'!G15*'Results-MF'!G$23)+('Results-MH'!G15*'Results-MH'!G$23))\n/\n('Results-SF'!G$23+'Results-MF'!G$23+'Results-MH'!G$23)","v":748.91211008956373},{"$f":"(('Results-SF'!H15*'Results-SF'!H$23)+('Results-MF'!H15*'Results-MF'!H$23)+('Results-MH'!H15*'Results-MH'!H$23))\n/\n('Results-SF'!H$23+'Results-MF'!H$23+'Results-MH'!H$23)","v":743.50536795336825},{"$f":"(('Results-SF'!I15*'Results-SF'!I$23)+('Results-MF'!I15*'Results-MF'!I$23)+('Results-MH'!I15*'Results-MH'!I$23))\n/\n('Results-SF'!I$23+'Results-MF'!I$23+'Results-MH'!I$23)","v":738.13242051079442},{"$f":"(('Results-SF'!J15*'Results-SF'!J$23)+('Results-MF'!J15*'Results-MF'!J$23)+('Results-MH'!J15*'Results-MH'!J$23))\n/\n('Results-SF'!J$23+'Results-MF'!J$23+'Results-MH'!J$23)","v":730.0645525780493},{"$f":"(('Results-SF'!K15*'Results-SF'!K$23)+('Results-MF'!K15*'Results-MF'!K$23)+('Results-MH'!K15*'Results-MH'!K$23))\n/\n('Results-SF'!K$23+'Results-MF'!K$23+'Results-MH'!K$23)","v":722.2586428081139},{"$f":"(('Results-SF'!L15*'Results-SF'!L$23)+('Results-MF'!L15*'Results-MF'!L$23)+('Results-MH'!L15*'Results-MH'!L$23))\n/\n('Results-SF'!L$23+'Results-MF'!L$23+'Results-MH'!L$23)","v":714.55884335758208},{"$f":"(('Results-SF'!M15*'Results-SF'!M$23)+('Results-MF'!M15*'Results-MF'!M$23)+('Results-MH'!M15*'Results-MH'!M$23))\n/\n('Results-SF'!M$23+'Results-MF'!M$23+'Results-MH'!M$23)","v":706.93214225817076},{"$f":"(('Results-SF'!N15*'Results-SF'!N$23)+('Results-MF'!N15*'Results-MF'!N$23)+('Results-MH'!N15*'Results-MH'!N$23))\n/\n('Results-SF'!N$23+'Results-MF'!N$23+'Results-MH'!N$23)","v":699.28828748097601},{"$f":"(('Results-SF'!O15*'Results-SF'!O$23)+('Results-MF'!O15*'Results-MF'!O$23)+('Results-MH'!O15*'Results-MH'!O$23))\n/\n('Results-SF'!O$23+'Results-MF'!O$23+'Results-MH'!O$23)","v":688.03372152688883},{"$f":"(('Results-SF'!P15*'Results-SF'!P$23)+('Results-MF'!P15*'Results-MF'!P$23)+('Results-MH'!P15*'Results-MH'!P$23))\n/\n('Results-SF'!P$23+'Results-MF'!P$23+'Results-MH'!P$23)","v":677.1404678133573},{"$f":"(('Results-SF'!Q15*'Results-SF'!Q$23)+('Results-MF'!Q15*'Results-MF'!Q$23)+('Results-MH'!Q15*'Results-MH'!Q$23))\n/\n('Results-SF'!Q$23+'Results-MF'!Q$23+'Results-MH'!Q$23)","v":667.39072481315088},{"$f":"(('Results-SF'!R15*'Results-SF'!R$23)+('Results-MF'!R15*'Results-MF'!R$23)+('Results-MH'!R15*'Results-MH'!R$23))\n/\n('Results-SF'!R$23+'Results-MF'!R$23+'Results-MH'!R$23)","v":658.24439976751626},{"$f":"(('Results-SF'!S15*'Results-SF'!S$23)+('Results-MF'!S15*'Results-MF'!S$23)+('Results-MH'!S15*'Results-MH'!S$23))\n/\n('Results-SF'!S$23+'Results-MF'!S$23+'Results-MH'!S$23)","v":649.4281509882768},{"$f":"(('Results-SF'!T15*'Results-SF'!T$23)+('Results-MF'!T15*'Results-MF'!T$23)+('Results-MH'!T15*'Results-MH'!T$23))\n/\n('Results-SF'!T$23+'Results-MF'!T$23+'Results-MH'!T$23)","v":650.42185830568576},{"$f":"(('Results-SF'!U15*'Results-SF'!U$23)+('Results-MF'!U15*'Results-MF'!U$23)+('Results-MH'!U15*'Results-MH'!U$23))\n/\n('Results-SF'!U$23+'Results-MF'!U$23+'Results-MH'!U$23)","v":651.42108937437354},{"$f":"(('Results-SF'!V15*'Results-SF'!V$23)+('Results-MF'!V15*'Results-MF'!V$23)+('Results-MH'!V15*'Results-MH'!V$23))\n/\n('Results-SF'!V$23+'Results-MF'!V$23+'Results-MH'!V$23)","v":652.43522886062567},{"$f":"(('Results-SF'!W15*'Results-SF'!W$23)+('Results-MF'!W15*'Results-MF'!W$23)+('Results-MH'!W15*'Results-MH'!W$23))\n/\n('Results-SF'!W$23+'Results-MF'!W$23+'Results-MH'!W$23)","v":653.56314379325579},{"$f":"(('Results-SF'!X15*'Results-SF'!X$23)+('Results-MF'!X15*'Results-MF'!X$23)+('Results-MH'!X15*'Results-MH'!X$23))\n/\n('Results-SF'!X$23+'Results-MF'!X$23+'Results-MH'!X$23)","v":653.56314379325579},{"$f":"(('Results-SF'!Y15*'Results-SF'!Y$23)+('Results-MF'!Y15*'Results-MF'!Y$23)+('Results-MH'!Y15*'Results-MH'!Y$23))\n/\n('Results-SF'!Y$23+'Results-MF'!Y$23+'Results-MH'!Y$23)","v":653.56314379325579},{"$f":"(('Results-SF'!Z15*'Results-SF'!Z$23)+('Results-MF'!Z15*'Results-MF'!Z$23)+('Results-MH'!Z15*'Results-MH'!Z$23))\n/\n('Results-SF'!Z$23+'Results-MF'!Z$23+'Results-MH'!Z$23)","v":653.5631437932559},{"$f":"(('Results-SF'!AA15*'Results-SF'!AA$23)+('Results-MF'!AA15*'Results-MF'!AA$23)+('Results-MH'!AA15*'Results-MH'!AA$23))\n/\n('Results-SF'!AA$23+'Results-MF'!AA$23+'Results-MH'!AA$23)","v":653.5631437932559},{"$f":"(('Results-SF'!AB15*'Results-SF'!AB$23)+('Results-MF'!AB15*'Results-MF'!AB$23)+('Results-MH'!AB15*'Results-MH'!AB$23))\n/\n('Results-SF'!AB$23+'Results-MF'!AB$23+'Results-MH'!AB$23)","v":653.5631437932559}]
[null,null,{"$f":"'UEC-SF'!$C$14&\" - \"&'UEC-SF'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"(('Results-SF'!D16*'Results-SF'!D$23)+('Results-MF'!D16*'Results-MF'!D$23)+('Results-MH'!D16*'Results-MH'!D$23))\n/\n('Results-SF'!D$23+'Results-MF'!D$23+'Results-MH'!D$23)","v":768.85977596964926},{"$f":"(('Results-SF'!E16*'Results-SF'!E$23)+('Results-MF'!E16*'Results-MF'!E$23)+('Results-MH'!E16*'Results-MH'!E$23))\n/\n('Results-SF'!E$23+'Results-MF'!E$23+'Results-MH'!E$23)","v":762.51463665371034},{"$f":"(('Results-SF'!F16*'Results-SF'!F$23)+('Results-MF'!F16*'Results-MF'!F$23)+('Results-MH'!F16*'Results-MH'!F$23))\n/\n('Results-SF'!F$23+'Results-MF'!F$23+'Results-MH'!F$23)","v":756.01947555218908},{"$f":"(('Results-SF'!G16*'Results-SF'!G$23)+('Results-MF'!G16*'Results-MF'!G$23)+('Results-MH'!G16*'Results-MH'!G$23))\n/\n('Results-SF'!G$23+'Results-MF'!G$23+'Results-MH'!G$23)","v":748.91211008956373},{"$f":"(('Results-SF'!H16*'Results-SF'!H$23)+('Results-MF'!H16*'Results-MF'!H$23)+('Results-MH'!H16*'Results-MH'!H$23))\n/\n('Results-SF'!H$23+'Results-MF'!H$23+'Results-MH'!H$23)","v":743.50536795336825},{"$f":"(('Results-SF'!I16*'Results-SF'!I$23)+('Results-MF'!I16*'Results-MF'!I$23)+('Results-MH'!I16*'Results-MH'!I$23))\n/\n('Results-SF'!I$23+'Results-MF'!I$23+'Results-MH'!I$23)","v":736.80620256232783},{"$f":"(('Results-SF'!J16*'Results-SF'!J$23)+('Results-MF'!J16*'Results-MF'!J$23)+('Results-MH'!J16*'Results-MH'!J$23))\n/\n('Results-SF'!J$23+'Results-MF'!J$23+'Results-MH'!J$23)","v":727.48802362959498},{"$f":"(('Results-SF'!K16*'Results-SF'!K$23)+('Results-MF'!K16*'Results-MF'!K$23)+('Results-MH'!K16*'Results-MH'!K$23))\n/\n('Results-SF'!K$23+'Results-MF'!K$23+'Results-MH'!K$23)","v":718.47296771929359},{"$f":"(('Results-SF'!L16*'Results-SF'!L$23)+('Results-MF'!L16*'Results-MF'!L$23)+('Results-MH'!L16*'Results-MH'!L$23))\n/\n('Results-SF'!L$23+'Results-MF'!L$23+'Results-MH'!L$23)","v":709.58206280904449},{"$f":"(('Results-SF'!M16*'Results-SF'!M$23)+('Results-MF'!M16*'Results-MF'!M$23)+('Results-MH'!M16*'Results-MH'!M$23))\n/\n('Results-SF'!M$23+'Results-MF'!M$23+'Results-MH'!M$23)","v":700.77724536162043},{"$f":"(('Results-SF'!N16*'Results-SF'!N$23)+('Results-MF'!N16*'Results-MF'!N$23)+('Results-MH'!N16*'Results-MH'!N$23))\n/\n('Results-SF'!N$23+'Results-MF'!N$23+'Results-MH'!N$23)","v":691.95466175207002},{"$f":"(('Results-SF'!O16*'Results-SF'!O$23)+('Results-MF'!O16*'Results-MF'!O$23)+('Results-MH'!O16*'Results-MH'!O$23))\n/\n('Results-SF'!O$23+'Results-MF'!O$23+'Results-MH'!O$23)","v":679.49634500967261},{"$f":"(('Results-SF'!P16*'Results-SF'!P$23)+('Results-MF'!P16*'Results-MF'!P$23)+('Results-MH'!P16*'Results-MH'!P$23))\n/\n('Results-SF'!P$23+'Results-MF'!P$23+'Results-MH'!P$23)","v":667.43817841853127},{"$f":"(('Results-SF'!Q16*'Results-SF'!Q$23)+('Results-MF'!Q16*'Results-MF'!Q$23)+('Results-MH'!Q16*'Results-MH'!Q$23))\n/\n('Results-SF'!Q$23+'Results-MF'!Q$23+'Results-MH'!Q$23)","v":656.64025180563044},{"$f":"(('Results-SF'!R16*'Results-SF'!R$23)+('Results-MF'!R16*'Results-MF'!R$23)+('Results-MH'!R16*'Results-MH'!R$23))\n/\n('Results-SF'!R$23+'Results-MF'!R$23+'Results-MH'!R$23)","v":646.50863792332541},{"$f":"(('Results-SF'!S16*'Results-SF'!S$23)+('Results-MF'!S16*'Results-MF'!S$23)+('Results-MH'!S16*'Results-MH'!S$23))\n/\n('Results-SF'!S$23+'Results-MF'!S$23+'Results-MH'!S$23)","v":636.74210245520055},{"$f":"(('Results-SF'!T16*'Results-SF'!T$23)+('Results-MF'!T16*'Results-MF'!T$23)+('Results-MH'!T16*'Results-MH'!T$23))\n/\n('Results-SF'!T$23+'Results-MF'!T$23+'Results-MH'!T$23)","v":636.73678529063329},{"$f":"(('Results-SF'!U16*'Results-SF'!U$23)+('Results-MF'!U16*'Results-MF'!U$23)+('Results-MH'!U16*'Results-MH'!U$23))\n/\n('Results-SF'!U$23+'Results-MF'!U$23+'Results-MH'!U$23)","v":636.73206521856105},{"$f":"(('Results-SF'!V16*'Results-SF'!V$23)+('Results-MF'!V16*'Results-MF'!V$23)+('Results-MH'!V16*'Results-MH'!V$23))\n/\n('Results-SF'!V$23+'Results-MF'!V$23+'Results-MH'!V$23)","v":636.72805424748015},{"$f":"(('Results-SF'!W16*'Results-SF'!W$23)+('Results-MF'!W16*'Results-MF'!W$23)+('Results-MH'!W16*'Results-MH'!W$23))\n/\n('Results-SF'!W$23+'Results-MF'!W$23+'Results-MH'!W$23)","v":636.72544855754256},{"$f":"(('Results-SF'!X16*'Results-SF'!X$23)+('Results-MF'!X16*'Results-MF'!X$23)+('Results-MH'!X16*'Results-MH'!X$23))\n/\n('Results-SF'!X$23+'Results-MF'!X$23+'Results-MH'!X$23)","v":635.64568460268356},{"$f":"(('Results-SF'!Y16*'Results-SF'!Y$23)+('Results-MF'!Y16*'Results-MF'!Y$23)+('Results-MH'!Y16*'Results-MH'!Y$23))\n/\n('Results-SF'!Y$23+'Results-MF'!Y$23+'Results-MH'!Y$23)","v":635.64568460268356},{"$f":"(('Results-SF'!Z16*'Results-SF'!Z$23)+('Results-MF'!Z16*'Results-MF'!Z$23)+('Results-MH'!Z16*'Results-MH'!Z$23))\n/\n('Results-SF'!Z$23+'Results-MF'!Z$23+'Results-MH'!Z$23)","v":635.64568460268367},{"$f":"(('Results-SF'!AA16*'Results-SF'!AA$23)+('Results-MF'!AA16*'Results-MF'!AA$23)+('Results-MH'!AA16*'Results-MH'!AA$23))\n/\n('Results-SF'!AA$23+'Results-MF'!AA$23+'Results-MH'!AA$23)","v":635.64568460268356},{"$f":"(('Results-SF'!AB16*'Results-SF'!AB$23)+('Results-MF'!AB16*'Results-MF'!AB$23)+('Results-MH'!AB16*'Results-MH'!AB$23))\n/\n('Results-SF'!AB$23+'Results-MF'!AB$23+'Results-MH'!AB$23)","v":635.64568460268345}]
[]
[null,null,"Stock and Shipments (units)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments",{"$f":"'Results-SF'!D19+'Results-MF'!D19+'Results-MH'!D19","v":386073.07213893038},{"$f":"'Results-SF'!E19+'Results-MF'!E19+'Results-MH'!E19","v":402885.94184051518},{"$f":"'Results-SF'!F19+'Results-MF'!F19+'Results-MH'!F19","v":411346.38763598417},{"$f":"'Results-SF'!G19+'Results-MF'!G19+'Results-MH'!G19","v":413165.38664108876},{"$f":"'Results-SF'!H19+'Results-MF'!H19+'Results-MH'!H19","v":413332.25413287699},{"$f":"'Results-SF'!I19+'Results-MF'!I19+'Results-MH'!I19","v":414292.1752747735},{"$f":"'Results-SF'!J19+'Results-MF'!J19+'Results-MH'!J19","v":420786.24775486049},{"$f":"'Results-SF'!K19+'Results-MF'!K19+'Results-MH'!K19","v":420095.63582177093},{"$f":"'Results-SF'!L19+'Results-MF'!L19+'Results-MH'!L19","v":419467.23296873819},{"$f":"'Results-SF'!M19+'Results-MF'!M19+'Results-MH'!M19","v":418968.76952101174},{"$f":"'Results-SF'!N19+'Results-MF'!N19+'Results-MH'!N19","v":418593.55971708632},{"$f":"'Results-SF'!O19+'Results-MF'!O19+'Results-MH'!O19","v":416999.7137966865},{"$f":"'Results-SF'!P19+'Results-MF'!P19+'Results-MH'!P19","v":416467.6191832106},{"$f":"'Results-SF'!Q19+'Results-MF'!Q19+'Results-MH'!Q19","v":416037.65353643679},{"$f":"'Results-SF'!R19+'Results-MF'!R19+'Results-MH'!R19","v":79150.105584826291},{"$f":"'Results-SF'!S19+'Results-MF'!S19+'Results-MH'!S19","v":78756.752299814078},{"$f":"'Results-SF'!T19+'Results-MF'!T19+'Results-MH'!T19","v":77871.10623417297},{"$f":"'Results-SF'!U19+'Results-MF'!U19+'Results-MH'!U19","v":76538.506000356021},{"$f":"'Results-SF'!V19+'Results-MF'!V19+'Results-MH'!V19","v":74885.783153731885},{"$f":"'Results-SF'!W19+'Results-MF'!W19+'Results-MH'!W19","v":73619.121592835072},{"$f":"'Results-SF'!X19+'Results-MF'!X19+'Results-MH'!X19","v":72958.493774756731},{"$f":"'Results-SF'!Y19+'Results-MF'!Y19+'Results-MH'!Y19","v":72958.493774756731},{"$f":"'Results-SF'!Z19+'Results-MF'!Z19+'Results-MH'!Z19","v":72958.493774756731},{"$f":"'Results-SF'!AA19+'Results-MF'!AA19+'Results-MH'!AA19","v":72958.493774756731},{"$f":"'Results-SF'!AB19+'Results-MF'!AB19+'Results-MH'!AB19","v":72958.493774756731}]
[null,null,"Replacement Shipments",{"$f":"'Results-SF'!D20+'Results-MF'!D20+'Results-MH'!D20","v":272445.69324603776},{"$f":"'Results-SF'!E20+'Results-MF'!E20+'Results-MH'!E20","v":265465.40840561839},{"$f":"'Results-SF'!F20+'Results-MF'!F20+'Results-MH'!F20","v":265489.75271455286},{"$f":"'Results-SF'!G20+'Results-MF'!G20+'Results-MH'!G20","v":311491.51605667116},{"$f":"'Results-SF'!H20+'Results-MF'!H20+'Results-MH'!H20","v":302262.33737260319},{"$f":"'Results-SF'!I20+'Results-MF'!I20+'Results-MH'!I20","v":311688.07589660439},{"$f":"'Results-SF'!J20+'Results-MF'!J20+'Results-MH'!J20","v":300389.92147405929},{"$f":"'Results-SF'!K20+'Results-MF'!K20+'Results-MH'!K20","v":299893.41339420865},{"$f":"'Results-SF'!L20+'Results-MF'!L20+'Results-MH'!L20","v":305755.76961098542},{"$f":"'Results-SF'!M20+'Results-MF'!M20+'Results-MH'!M20","v":312710.59175372607},{"$f":"'Results-SF'!N20+'Results-MF'!N20+'Results-MH'!N20","v":323466.9631640818},{"$f":"'Results-SF'!O20+'Results-MF'!O20+'Results-MH'!O20","v":342420.97472995374},{"$f":"'Results-SF'!P20+'Results-MF'!P20+'Results-MH'!P20","v":340213.85620144207},{"$f":"'Results-SF'!Q20+'Results-MF'!Q20+'Results-MH'!Q20","v":311633.23455942504},{"$f":"'Results-SF'!R20+'Results-MF'!R20+'Results-MH'!R20","v":299582.79945689696},{"$f":"'Results-SF'!S20+'Results-MF'!S20+'Results-MH'!S20","v":295915.03422822437},{"$f":"'Results-SF'!T20+'Results-MF'!T20+'Results-MH'!T20","v":320521.13205769012},{"$f":"'Results-SF'!U20+'Results-MF'!U20+'Results-MH'!U20","v":330533.03649340174},{"$f":"'Results-SF'!V20+'Results-MF'!V20+'Results-MH'!V20","v":343663.91837732244},{"$f":"'Results-SF'!W20+'Results-MF'!W20+'Results-MH'!W20","v":391349.4338517721},{"$f":"'Results-SF'!X20+'Results-MF'!X20+'Results-MH'!X20","v":381782.25090547395},{"$f":"'Results-SF'!Y20+'Results-MF'!Y20+'Results-MH'!Y20","v":391667.23490067315},{"$f":"'Results-SF'!Z20+'Results-MF'!Z20+'Results-MH'!Z20","v":380815.02829654887},{"$f":"'Results-SF'!AA20+'Results-MF'!AA20+'Results-MH'!AA20","v":379296.97485344234},{"$f":"'Results-SF'!AB20+'Results-MF'!AB20+'Results-MH'!AB20","v":384170.53635892726}]
[null,null,"Net New Shipments",{"$f":"'Results-SF'!D21+'Results-MF'!D21+'Results-MH'!D21","v":48075.438811652362},{"$f":"'Results-SF'!E21+'Results-MF'!E21+'Results-MH'!E21","v":65067.628087783349},{"$f":"'Results-SF'!F21+'Results-MF'!F21+'Results-MH'!F21","v":78174.165662769577},{"$f":"'Results-SF'!G21+'Results-MF'!G21+'Results-MH'!G21","v":79857.917795100948},{"$f":"'Results-SF'!H21+'Results-MF'!H21+'Results-MH'!H21","v":79519.913532870734},{"$f":"'Results-SF'!I21+'Results-MF'!I21+'Results-MH'!I21","v":79979.159004068759},{"$f":"'Results-SF'!J21+'Results-MF'!J21+'Results-MH'!J21","v":80425.106822489586},{"$f":"'Results-SF'!K21+'Results-MF'!K21+'Results-MH'!K21","v":79403.561459233693},{"$f":"'Results-SF'!L21+'Results-MF'!L21+'Results-MH'!L21","v":78414.766747941845},{"$f":"'Results-SF'!M21+'Results-MF'!M21+'Results-MH'!M21","v":77508.738303366234},{"$f":"'Results-SF'!N21+'Results-MF'!N21+'Results-MH'!N21","v":76883.596609259184},{"$f":"'Results-SF'!O21+'Results-MF'!O21+'Results-MH'!O21","v":75369.117137761277},{"$f":"'Results-SF'!P21+'Results-MF'!P21+'Results-MH'!P21","v":74685.373006614158},{"$f":"'Results-SF'!Q21+'Results-MF'!Q21+'Results-MH'!Q21","v":74177.121589148417},{"$f":"'Results-SF'!R21+'Results-MF'!R21+'Results-MH'!R21","v":73391.721849391353},{"$f":"'Results-SF'!S21+'Results-MF'!S21+'Results-MH'!S21","v":73085.466683092047},{"$f":"'Results-SF'!T21+'Results-MF'!T21+'Results-MH'!T21","v":72302.764854762121},{"$f":"'Results-SF'!U21+'Results-MF'!U21+'Results-MH'!U21","v":70945.8065934435},{"$f":"'Results-SF'!V21+'Results-MF'!V21+'Results-MH'!V21","v":69224.882987070479},{"$f":"'Results-SF'!W21+'Results-MF'!W21+'Results-MH'!W21","v":67926.210011314033},{"$f":"'Results-SF'!X21+'Results-MF'!X21+'Results-MH'!X21","v":67342.172856505844},{"$f":"'Results-SF'!Y21+'Results-MF'!Y21+'Results-MH'!Y21","v":68015.594585071551},{"$f":"'Results-SF'!Z21+'Results-MF'!Z21+'Results-MH'!Z21","v":68695.750530921039},{"$f":"'Results-SF'!AA21+'Results-MF'!AA21+'Results-MH'!AA21","v":69382.708036230892},{"$f":"'Results-SF'!AB21+'Results-MF'!AB21+'Results-MH'!AB21","v":70076.535116594052}]
[null,null,"Total Model Shipments",{"$f":"'Results-SF'!D22+'Results-MF'!D22+'Results-MH'!D22","v":320521.13205769012},{"$f":"'Results-SF'!E22+'Results-MF'!E22+'Results-MH'!E22","v":330533.03649340174},{"$f":"'Results-SF'!F22+'Results-MF'!F22+'Results-MH'!F22","v":343663.91837732244},{"$f":"'Results-SF'!G22+'Results-MF'!G22+'Results-MH'!G22","v":391349.4338517721},{"$f":"'Results-SF'!H22+'Results-MF'!H22+'Results-MH'!H22","v":381782.25090547395},{"$f":"'Results-SF'!I22+'Results-MF'!I22+'Results-MH'!I22","v":391667.23490067315},{"$f":"'Results-SF'!J22+'Results-MF'!J22+'Results-MH'!J22","v":380815.02829654887},{"$f":"'Results-SF'!K22+'Results-MF'!K22+'Results-MH'!K22","v":379296.97485344234},{"$f":"'Results-SF'!L22+'Results-MF'!L22+'Results-MH'!L22","v":384170.53635892726},{"$f":"'Results-SF'!M22+'Results-MF'!M22+'Results-MH'!M22","v":390219.3300570923},{"$f":"'Results-SF'!N22+'Results-MF'!N22+'Results-MH'!N22","v":400350.55977334094},{"$f":"'Results-SF'!O22+'Results-MF'!O22+'Results-MH'!O22","v":417790.09186771495},{"$f":"'Results-SF'!P22+'Results-MF'!P22+'Results-MH'!P22","v":414899.22920805623},{"$f":"'Results-SF'!Q22+'Results-MF'!Q22+'Results-MH'!Q22","v":385810.35614857345},{"$f":"'Results-SF'!R22+'Results-MF'!R22+'Results-MH'!R22","v":372974.52130628831},{"$f":"'Results-SF'!S22+'Results-MF'!S22+'Results-MH'!S22","v":369000.50091131649},{"$f":"'Results-SF'!T22+'Results-MF'!T22+'Results-MH'!T22","v":392823.8969124523},{"$f":"'Results-SF'!U22+'Results-MF'!U22+'Results-MH'!U22","v":401478.8430868453},{"$f":"'Results-SF'!V22+'Results-MF'!V22+'Results-MH'!V22","v":412888.80136439292},{"$f":"'Results-SF'!W22+'Results-MF'!W22+'Results-MH'!W22","v":459275.64386308612},{"$f":"'Results-SF'!X22+'Results-MF'!X22+'Results-MH'!X22","v":449124.42376197979},{"$f":"'Results-SF'!Y22+'Results-MF'!Y22+'Results-MH'!Y22","v":459682.8294857447},{"$f":"'Results-SF'!Z22+'Results-MF'!Z22+'Results-MH'!Z22","v":449510.77882746991},{"$f":"'Results-SF'!AA22+'Results-MF'!AA22+'Results-MH'!AA22","v":448679.68288967322},{"$f":"'Results-SF'!AB22+'Results-MF'!AB22+'Results-MH'!AB22","v":454247.07147552131}]
[null,null,"Model Installed Stock",{"$f":"'Results-SF'!D23+'Results-MF'!D23+'Results-MH'!D23","v":4908900.7810767433},{"$f":"'Results-SF'!E23+'Results-MF'!E23+'Results-MH'!E23","v":4973968.4091645274},{"$f":"'Results-SF'!F23+'Results-MF'!F23+'Results-MH'!F23","v":5052142.5748272967},{"$f":"'Results-SF'!G23+'Results-MF'!G23+'Results-MH'!G23","v":5132000.4926223969},{"$f":"'Results-SF'!H23+'Results-MF'!H23+'Results-MH'!H23","v":5211520.4061552677},{"$f":"'Results-SF'!I23+'Results-MF'!I23+'Results-MH'!I23","v":5291499.5651593367},{"$f":"'Results-SF'!J23+'Results-MF'!J23+'Results-MH'!J23","v":5371924.6719818264},{"$f":"'Results-SF'!K23+'Results-MF'!K23+'Results-MH'!K23","v":5451328.2334410595},{"$f":"'Results-SF'!L23+'Results-MF'!L23+'Results-MH'!L23","v":5529743.0001890026},{"$f":"'Results-SF'!M23+'Results-MF'!M23+'Results-MH'!M23","v":5607251.7384923678},{"$f":"'Results-SF'!N23+'Results-MF'!N23+'Results-MH'!N23","v":5684135.3351016268},{"$f":"'Results-SF'!O23+'Results-MF'!O23+'Results-MH'!O23","v":5759504.4522393886},{"$f":"'Results-SF'!P23+'Results-MF'!P23+'Results-MH'!P23","v":5834189.8252460025},{"$f":"'Results-SF'!Q23+'Results-MF'!Q23+'Results-MH'!Q23","v":5908366.9468351509},{"$f":"'Results-SF'!R23+'Results-MF'!R23+'Results-MH'!R23","v":5981758.6686845422},{"$f":"'Results-SF'!S23+'Results-MF'!S23+'Results-MH'!S23","v":6054844.1353676347},{"$f":"'Results-SF'!T23+'Results-MF'!T23+'Results-MH'!T23","v":6127146.9002223965},{"$f":"'Results-SF'!U23+'Results-MF'!U23+'Results-MH'!U23","v":6198092.7068158407},{"$f":"'Results-SF'!V23+'Results-MF'!V23+'Results-MH'!V23","v":6267317.5898029106},{"$f":"'Results-SF'!W23+'Results-MF'!W23+'Results-MH'!W23","v":6335243.7998142242},{"$f":"'Results-SF'!X23+'Results-MF'!X23+'Results-MH'!X23","v":6402585.9726707302},{"$f":"'Results-SF'!Y23+'Results-MF'!Y23+'Results-MH'!Y23","v":6470601.5672558025},{"$f":"'Results-SF'!Z23+'Results-MF'!Z23+'Results-MH'!Z23","v":6539297.3177867224},{"$f":"'Results-SF'!AA23+'Results-MF'!AA23+'Results-MH'!AA23","v":6608680.0258229543},{"$f":"'Results-SF'!AB23+'Results-MF'!AB23+'Results-MH'!AB23","v":6678756.5609395476}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":101614597.8834994},106039752.38735825,108266545.34305125,108745306.65999612,108789226.25527883,109041877.91081457,110751120.56799962,110569351.21152614,110403955.31155832,110272759.51870042,110174004.1376618,109754503.20901014,109614455.6789279,109501288.53660792,20832341.677910134,20728810.924881373,20495708.501216762,20144967.549125604,19709970.188283645,19376584.323136598,19202706.798571698,19202706.798571698,19202706.798571698,19202706.798571698,19202706.798571698]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":203691179.42266205},{"$f":"E13*E22","v":210053744.69155681},218398420.12878841,248702565.21280116,249518808.14624718,255979269.36249557,248886667.0972102,247894523.31648731,251079703.49548179,255032972.12101141,261654370.46485451,273052205.88673699,271162844.59861588,252151429.27245733,243762400.6997225,241165127.43688616,256735221.02322018,262391774.85431784,269848903.05674183,300165633.67083031,293531170.34821403,300431755.18648255,293783677.77943611,293240504.10553598,296879144.09242153]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":203691179.42266205},{"$f":"E14*E22","v":210053744.69155681},218398420.12878841,248702565.21280116,249518808.14624718,248961587.66487852,242063429.36855015,241098485.24844331,244196343.58805048,248041233.19934103,254481105.64819294,265566468.9654718,263728904.59108067,245238687.96086517,237079644.93509385,234553576.02050698,249696814.88120979,255198294.06743115,262450984.80805102,291936581.0646897,285484001.81396943,292195406.84856486,285729586.74407262,285201304.19772136,288740190.7268219]
[]
[null,null,"Total Energy Consumption (kWh)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D15*D$23","v":3774256354.7959013},{"$f":"E15*E$23","v":3792723714.2411232},3819518179.8358188,3843417317.9105196,3874793397.1749597,3905827382.1628771,3921851782.1333961,3937268931.3866925,3951326762.2797394,3963946483.6732616,3974849264.2933202,3962733282.424952,3950566027.5790076,3943189299.1103749,3937459144.4223938,3932186231.3540144,3985230272.9545732,4037568303.1173344,4089018786.0452867,4140481854.5033159,4184494216.7052832,4228946702.5292702,4273843713.2114964,4319189694.0005455,4364989134.5974846]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":3774256354.7959013},3792723714.2411232,3819518179.8358188,3843417317.9105196,3874793397.1749597,3898809700.46526,3908010862.707119,3916631973.8923721,3923806444.8779869,3929434427.3498387,3933163943.1532354,3913562224.3636012,3893961029.5101213,3879671559.7298975,3867258649.2772875,3855374184.7925286,3901379820.2510772,3946524369.6269512,3990576934.3062143,4033810950.1581025,4069776143.8258247,4113009963.0095119,4156676120.3850341,4200778939.3343124,4245322786.4730825]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":430.55628049234554},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":432.6629836004019},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":435.71961896370277},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":438.44596371326941},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":442.02525635123885},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":445.56552386069779},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":447.39354119705638},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":449.15228512282596},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":450.75596193015508},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":452.19558335309853},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":453.43934112403832},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":452.05718485340543},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":450.66917950935522},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":449.82766359917576},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":449.17398407738921},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":448.57246536094164},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":454.62357665463986},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":460.59414819955902},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":466.4634709155016},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":472.33422935242027},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":477.35503270651191},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":482.42604409414446},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":487.54776559565323},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":492.72070431217725},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":497.94537241586642}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":430.55628049234554},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":432.6629836004019},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":435.71961896370277},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":438.44596371326941},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":442.02525635123885},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":444.76496697071184},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":445.81460902431201},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":446.79808052616613},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":447.61652348596704},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":448.25854749598892},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":448.68399990340356},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":446.44789235268098},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":444.21184457108387},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":442.58174306752193},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":441.16571404030202},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":439.80996860512533},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":445.05815882398781},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":450.20811882579869},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":455.23350836256157},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":460.16552020968544},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":464.26832578437427},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":469.20031519615696},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":474.18162450205728},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":479.21274690101671},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":484.29418052396557}]
[]
[null,null,"Savings (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",{"$f":"IF(AND(D42>='Efficiency Levels'!$E$15,(D42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(D13-D14)*D22,\n(D13-D14)*D21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(E42>='Efficiency Levels'!$E$15,(E42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(E13-E14)*E22,\n(E13-E14)*E21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(F42>='Efficiency Levels'!$E$15,(F42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(F13-F14)*F22,\n(F13-F14)*F21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(G42>='Efficiency Levels'!$E$15,(G42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(G13-G14)*G22,\n(G13-G14)*G21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(H42>='Efficiency Levels'!$E$15,(H42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(H13-H14)*H22,\n(H13-H14)*H21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(I42>='Efficiency Levels'!$E$15,(I42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(I13-I14)*I22,\n(I13-I14)*I21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.80055688998597763},{"$f":"IF(AND(J42>='Efficiency Levels'!$E$15,(J42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(J13-J14)*J22,\n(J13-J14)*J21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.77837528275838741},{"$f":"IF(AND(K42>='Efficiency Levels'!$E$15,(K42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(K13-K14)*K22,\n(K13-K14)*K21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.77527242391558426},{"$f":"IF(AND(L42>='Efficiency Levels'!$E$15,(L42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(L13-L14)*L22,\n(L13-L14)*L21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.78523384752809511},{"$f":"IF(AND(M42>='Efficiency Levels'!$E$15,(M42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(M13-M14)*M22,\n(M13-M14)*M21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.79759741292155917},{"$f":"IF(AND(N42>='Efficiency Levels'!$E$15,(N42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(N13-N14)*N22,\n(N13-N14)*N21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.8183053635251637},{"$f":"IF(AND(O42>='Efficiency Levels'!$E$15,(O42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(O13-O14)*O22,\n(O13-O14)*O21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.85395128008956844},{"$f":"IF(AND(P42>='Efficiency Levels'!$E$15,(P42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(P13-P14)*P22,\n(P13-P14)*P21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.84804243754679698},{"$f":"IF(AND(Q42>='Efficiency Levels'!$E$15,(Q42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(Q13-Q14)*Q22,\n(Q13-Q14)*Q21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.78858559338263279},{"$f":"IF(AND(R42>='Efficiency Levels'!$E$15,(R42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(R13-R14)*R22,\n(R13-R14)*R21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.76234950543333724},{"$f":"IF(AND(S42>='Efficiency Levels'!$E$15,(S42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(S13-S14)*S22,\n(S13-S14)*S21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.75422671872908764},{"$f":"IF(AND(T42>='Efficiency Levels'!$E$15,(T42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(T13-T14)*T22,\n(T13-T14)*T21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.80292107483577657},{"$f":"IF(AND(U42>='Efficiency Levels'!$E$15,(U42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(U13-U14)*U22,\n(U13-U14)*U21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.82061154310822526},{"$f":"IF(AND(V42>='Efficiency Levels'!$E$15,(V42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(V13-V14)*V22,\n(V13-V14)*V21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.84393317917988153},{"$f":"IF(AND(W42>='Efficiency Levels'!$E$15,(W42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(W13-W14)*W22,\n(W13-W14)*W21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.93874658979472736},{"$f":"IF(AND(X42>='Efficiency Levels'!$E$15,(X42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(X13-X14)*X22,\n(X13-X14)*X21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.91799777940275995},{"$f":"IF(AND(Y42>='Efficiency Levels'!$E$15,(Y42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(Y13-Y14)*Y22,\n(Y13-Y14)*Y21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.13902197584993617},{"$f":"IF(AND(Z42>='Efficiency Levels'!$E$15,(Z42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(Z13-Z14)*Z22,\n(Z13-Z14)*Z21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.14041219560843038},{"$f":"IF(AND(AA42>='Efficiency Levels'!$E$15,(AA42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(AA13-AA14)*AA22,\n(AA13-AA14)*AA21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.14181631756451779},{"$f":"IF(AND(AB42>='Efficiency Levels'!$E$15,(AB42-'Efficiency Levels'!$E$15)<LIFETIME_TH),\n(AB13-AB14)*AB22,\n(AB13-AB14)*AB21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.1432344807401647}]
[null,null,"Cumulative Savings",{"$f":"D39-D40","v":0},0,0,0,0,0.80055688998595542,{"$f":"J39-J40","v":1.5789321727443735},2.3542045966598266,3.1394384441880447,{"$f":"M39-M40","v":3.9370358571096062},4.7553412206347616,5.6092925007244503,6.4573349382713445,7.2459205316538373,8.0082700370871862,8.7624967558163007,9.5654178306520521,10.386029373760323,11.229962552940037,12.168709142734826,13.086706922137637,13.225728897987494,13.366141093595957,13.507957411160533,13.651191891900851]
[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$44:I44)","v":0.80055688998595542},{"$f":"SUM($D$44:J44)","v":2.3794890627303289},{"$f":"SUM($D$44:K44)","v":4.7336936593901555},{"$f":"SUM($D$44:L44)","v":7.8731321035782003},{"$f":"SUM($D$44:M44)","v":11.810167960687806},{"$f":"SUM($D$44:N44)","v":16.565509181322568},{"$f":"SUM($D$44:O44)","v":22.174801682047018},{"$f":"SUM($D$44:P44)","v":28.632136620318363},{"$f":"SUM($D$44:Q44)","v":35.8780571519722},{"$f":"SUM($D$44:R44)","v":43.886327189059386},{"$f":"SUM($D$44:S44)","v":52.648823944875687},{"$f":"SUM($D$44:T44)","v":62.214241775527739},{"$f":"SUM($D$44:U44)","v":72.600271149288062},{"$f":"SUM($D$44:V44)","v":83.830233702228099},{"$f":"SUM($D$44:W44)","v":95.998942844962926},{"$f":"SUM($D$44:X44)","v":109.08564976710056},{"$f":"SUM($D$44:Y44)","v":122.31137866508806},{"$f":"SUM($D$44:Z44)","v":135.67751975868401},{"$f":"SUM($D$44:AA44)","v":149.18547716984455},{"$f":"SUM($D$44:AB44)","v":162.8366690617454}]
[null,null,"Check",{"$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":"SUMMARY RESULTS","index":24,"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,{"$f":"MODEL_NAME","v":"Electric Clothes Dryers"},"Single Family","Multi-Family","Manufactured Homes","TOTAL"]
[null,null,"Adjustment to 6P Baseline (aMW)","n/a","n/a","n/a","n/a"]
[null,null,"Total First Year Savings 2010 through 2015 (aMW)",{"$f":"SUM('Results-SF'!$D$43:$I$43)","v":0.63221946606234414},{"$f":"SUM('Results-MF'!$D$43:$I$43)","v":7.4352920992448931E-2},{"$f":"SUM('Results-MH'!$D$43:$I$43)","v":9.3984502931184391E-2},{"$f":"SUM('Results-TH'!$D$43:$I$43)","v":0.80055688998597763}]
[null,null,"Total First Year Savings through 2034 (aMW)",{"$f":"SUM('Results-SF'!$D$43:$AB$43)","v":10.795742573364489},{"$f":"SUM('Results-MF'!$D$43:$AB$43)","v":1.4221313529148254},{"$f":"SUM('Results-MH'!$D$43:$AB$43)","v":1.4333179656213124},{"$f":"SUM('Results-TH'!$D$43:$AB$43)","v":13.651191891900609}]

{"sheet":"Charts-SF","index":25,"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":26,"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":27,"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-TH","index":28,"n_rows":6,"n_cols":3,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"CHARTS - Total Homes"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]