{"text_format":"1","workbook":"xlsx","n_sheets":29,"sheets":["COVER","Definitions","Comments","Navigation","Product Classes","Efficiency Levels","Lifetime and Usage Data","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":10,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"COVER","index":0,"n_rows":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,"Microwave Ovens"]
[]
[null,null,"Product Description"]
[null,null,"Microwave ovens cook or heat food by means of microwave energy. Some microwave ovens also have thermal elements designed for surface browning of food. Microwave ovens are sometimes available as combination ovens, which have additional heating elements or convection capability. Microwave ovens enable users to cook food in ways similar to conventional ovens. These products are offered in a broad range of sizes and configurations. Typical microwave ovens are available in countertop or over-the-range configurations."]
[]
[null,null,"Standard Compliance Year"]
[null,null,"2016 Standards Affect Standby and Off-mode Power Consumption"]
[]
[null,null,"Major changes from previous rulemaking"]
[null,null,"There were no previous standards for microwave ovens"]
[]
[null,null,"6P Baseline "]
[null,null,"The product was modeled in the Sixth Power Plan. "]
[]
[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 wit"]
[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 th"]
[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 I"]
[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,"LIFETIME AND USAGE DATA"]
[]
[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":14,"n_cols":8,"rows_kept":14,"cut":false,"hidden":false,"merged":[[9,4,10,4]]}
[]
[null,null,"Selection of Product Classes for Model"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"All Product Classes","2013 DOE Final Rule PCs 1","6P PCs 2",null,"Model PCs","Rationale"]
[null,null,"Microwave-Only Ovens and Countertop Convection Microwave Ovens","2013-DOE-PC1","6P-PC1",null,"PC1","Product Class 1 represents 99% of shipments in DOE Final Rule NIA"]
[null,null,"Built-in and Over-the-Range Convection Microwave Ovens","2013-DOE-PC2",null,null,null,"6P makes no distinction between product classes"]
[]
[null,null,"Sources","1. 2013 DOE Microwaves Direct Final Rule, Chapter 1: Introduction, Table I-1 Energy Conservation Standards for Microwave Ovens (page 3)"]
[null,null,null,"2.  6P Conservation Supply Curve Files: Microwaves and Ovens -'Input Assumptions’ tab, cells J8:L11 (Unknown Origin)"]

{"sheet":"Efficiency Levels","index":5,"n_rows":20,"n_cols":7,"rows_kept":20,"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","Microwave-Only Ovens and Countertop Convection Microwave Ovens"]
[]
[null,null," Model ELs","Annual Standby Energy Use (kWh/year) 1,2","Standby Power (W) 3","Compliance Year","Efficiency Levels Description"]
[null,null,"EL0",34.76,4,null,"Baseline"]
[null,null,"EL1",17.38,2,null,"FEMP Procurement Efficiency Recommendation"]
[null,null,"EL2",13.03,1.5,null,"Gap Fill"]
[null,null,"EL3",8.69,1,2016,"IEA 1-Watt Program"]
[null,null,"EL4",0.17,0.02,null,"Max-Tech"]
[]
[null,null,"Sources","1. 2013 DOE Technical Support Document Chapter 5: Engineering Analysis - Table 7.3.3 Microwave-Only Ovens and Countertop Convection Microwave Ovens: Annual Energy Consumption by Standby Power Level"]
[null,null,null,"2. 2013 DOE Technical Support Document Chapter 5: Engineering Analysis - Table 7.3.4 Built-In and Over-the-Range Convection Microwave Ovens: Annual Energy Consumption by Standby Power Level"]
[null,null,null,"3. 2013 DOE Technical Support Document Chapter 5: Engineering Analysis - Table 5.3.1 Standby Power Levels for Microwave-Only Ovens and Countertop Convection Microwave Ovens"]

{"sheet":"Lifetime and Usage Data","index":6,"n_rows":16,"n_cols":8,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Lifetime and Usage Data"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,{"$f":"MODEL_NAME","v":"Microwave Ovens"},"Single Family","Multi-Family","Manufactured Homes","Total Homes","Source"]
[null,null,"Lifetime (years)",{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(D9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":9},{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":9},{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":9},{"$f":"ROUND(INDEX([1]!LIFETIMES_TABLE,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G9,[1]!LIFETIMES_HOUSING_TYPE,0)),0)","v":9},"2013 DOE Final Rule Techincal Support Document Chapter 9: Shipments Analysis, Section 9.3.2 Markets and Model Calibration (page 9-6)"]
[]
[]
[]
[null,null,"Usage Data","Single Family","Multi-Family","Manufactured Homes","All Segments (WTD AVG)","Source"]
[null,null,"Usage Hours /  year",{"$f":"$G15","v":71},71,{"$f":"$G15","v":71},71,"2013 DOE Final Rule Techincal Support Document Chapter 5: Energy Use Analysis, Section 7.3 Standby Power Consumption"]
[null,null,"Standby Hours /  year",8695,8695,{"$f":"$G16","v":8695},{"$f":"Constants!D10*Constants!D12-G15","v":8695}]

{"sheet":"Product Class Dist","index":7,"n_rows":15,"n_cols":57,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Product Class Distributions"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"PRE-Case",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,{"$f":"'Product Classes'!G10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!G10,MODEL_PCS,0),0)","v":"PC1 - Microwave-Only Ovens and Countertop Convection Microwave Ovens"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"POST-Case",1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"'Product Classes'!G10&\" - \"&OFFSET('Product Classes'!$C$9,MATCH('Product Classes'!G10,MODEL_PCS,0),0)","v":"PC1 - Microwave-Only Ovens and Countertop Convection Microwave Ovens"},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[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,{"$f":"MODEL_NAME","v":"Microwave Ovens"}]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)",{"$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$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AI10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AJ10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AK10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AL10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AM10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AN10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AO10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AP10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AQ10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AR10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AS10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AT10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AU10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AV10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AW10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AX10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AY10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(AZ10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(BA10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(BB10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(BC10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(BD10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(BE10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796},{"$f":"IF(ISNUMBER(MATCH(BF10,[1]!SIXTH_PLAN_SF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!SIXTH_PLAN_SF_YEARS,0)),\"pre-dates plan\")","v":443089.10679059796}]
[null,null,"Replacement Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(E$10,[1]!SHIPMENTS_SF_YEARS,0))","v":260528.2942069773},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(F$10,[1]!SHIPMENTS_SF_YEARS,0))","v":260528.2942069773},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(G$10,[1]!SHIPMENTS_SF_YEARS,0))","v":260528.2942069773},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(H$10,[1]!SHIPMENTS_SF_YEARS,0))","v":260528.2942069773},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(I$10,[1]!SHIPMENTS_SF_YEARS,0))","v":260528.2942069773},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(J$10,[1]!SHIPMENTS_SF_YEARS,0))","v":260528.2942069773},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(K$10,[1]!SHIPMENTS_SF_YEARS,0))","v":260528.2942069773},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(L$10,[1]!SHIPMENTS_SF_YEARS,0))","v":260528.2942069773},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(M$10,[1]!SHIPMENTS_SF_YEARS,0))","v":260528.2942069773},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(N$10,[1]!SHIPMENTS_SF_YEARS,0))","v":290145.85556686524},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(O$10,[1]!SHIPMENTS_SF_YEARS,0))","v":280894.19905033795},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(P$10,[1]!SHIPMENTS_SF_YEARS,0))","v":292115.79412953922},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Q$10,[1]!SHIPMENTS_SF_YEARS,0))","v":289880.45059466589},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(R$10,[1]!SHIPMENTS_SF_YEARS,0))","v":288531.07678606216},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(S$10,[1]!SHIPMENTS_SF_YEARS,0))","v":290772.61340280244},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(T$10,[1]!SHIPMENTS_SF_YEARS,0))","v":290952.03326733591},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(U$10,[1]!SHIPMENTS_SF_YEARS,0))","v":294078.55230743944},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(V$10,[1]!SHIPMENTS_SF_YEARS,0))","v":301755.46068827657},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(W$10,[1]!SHIPMENTS_SF_YEARS,0))","v":337086.90298667311},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(X$10,[1]!SHIPMENTS_SF_YEARS,0))","v":322014.28804369917},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Y$10,[1]!SHIPMENTS_SF_YEARS,0))","v":343051.02033454593},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Z$10,[1]!SHIPMENTS_SF_YEARS,0))","v":356626.45860186679},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":359108.60366111522},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":355278.68249202654},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":358146.86251371115},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":361320.5957940807},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":371478.76004192501},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":406036.17668768112},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AG$10,[1]!SHIPMENTS_SF_YEARS,0))","v":386788.3293241043},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AH$10,[1]!SHIPMENTS_SF_YEARS,0))","v":409364.44314757682},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AI$10,[1]!SHIPMENTS_SF_YEARS,0))","v":430015.00132824009},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AJ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":439526.04936013592},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AK$10,[1]!SHIPMENTS_SF_YEARS,0))","v":439639.49236635532},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AL$10,[1]!SHIPMENTS_SF_YEARS,0))","v":450936.33578717092},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AM$10,[1]!SHIPMENTS_SF_YEARS,0))","v":446423.09638712736},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AN$10,[1]!SHIPMENTS_SF_YEARS,0))","v":439857.07896016573},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AO$10,[1]!SHIPMENTS_SF_YEARS,0))","v":452061.45820618747},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AP$10,[1]!SHIPMENTS_SF_YEARS,0))","v":425393.04700735299},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AQ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":463950.40171264572},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AR$10,[1]!SHIPMENTS_SF_YEARS,0))","v":500548.66969388252},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AS$10,[1]!SHIPMENTS_SF_YEARS,0))","v":505470.0124116902},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AT$10,[1]!SHIPMENTS_SF_YEARS,0))","v":507251.77697312413},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AU$10,[1]!SHIPMENTS_SF_YEARS,0))","v":518071.71898891393},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AV$10,[1]!SHIPMENTS_SF_YEARS,0))","v":513767.10480360588},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AW$10,[1]!SHIPMENTS_SF_YEARS,0))","v":507417.85043312924},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AX$10,[1]!SHIPMENTS_SF_YEARS,0))","v":518438.6720406781},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AY$10,[1]!SHIPMENTS_SF_YEARS,0))","v":490448.14320969017},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AZ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":527580.60130278661},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":563102.78137906548},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":566388.59444627899},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":567088.15664870618},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":577127.82162254665},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":571929.07392168127},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":565381.43639360589}]
[null,null,"Net New Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(E$10,[1]!SHIPMENTS_SF_YEARS,0))","v":29617.561359887943},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(F$10,[1]!SHIPMENTS_SF_YEARS,0))","v":20365.904843360651},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(G$10,[1]!SHIPMENTS_SF_YEARS,0))","v":31587.499922561925},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(H$10,[1]!SHIPMENTS_SF_YEARS,0))","v":29352.156387688592},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(I$10,[1]!SHIPMENTS_SF_YEARS,0))","v":28002.782579084858},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(J$10,[1]!SHIPMENTS_SF_YEARS,0))","v":30244.319195825141},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(K$10,[1]!SHIPMENTS_SF_YEARS,0))","v":30423.73906035861},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(L$10,[1]!SHIPMENTS_SF_YEARS,0))","v":33550.258100462146},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(M$10,[1]!SHIPMENTS_SF_YEARS,0))","v":41227.166481299326},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(N$10,[1]!SHIPMENTS_SF_YEARS,0))","v":46941.047419807874},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(O$10,[1]!SHIPMENTS_SF_YEARS,0))","v":41120.08899336122},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(P$10,[1]!SHIPMENTS_SF_YEARS,0))","v":50935.226205006707},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Q$10,[1]!SHIPMENTS_SF_YEARS,0))","v":66746.0080072009},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(R$10,[1]!SHIPMENTS_SF_YEARS,0))","v":70577.526875053067},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(S$10,[1]!SHIPMENTS_SF_YEARS,0))","v":64506.069089224096},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(T$10,[1]!SHIPMENTS_SF_YEARS,0))","v":67194.829246375244},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(U$10,[1]!SHIPMENTS_SF_YEARS,0))","v":67242.043486641254},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(V$10,[1]!SHIPMENTS_SF_YEARS,0))","v":69723.299353648443},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(W$10,[1]!SHIPMENTS_SF_YEARS,0))","v":68949.273701007944},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(X$10,[1]!SHIPMENTS_SF_YEARS,0))","v":64774.04128040513},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Y$10,[1]!SHIPMENTS_SF_YEARS,0))","v":66313.422813030891},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Z$10,[1]!SHIPMENTS_SF_YEARS,0))","v":73388.5427263733},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":80417.445699020755},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":84360.809874328785},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":92789.473273459822},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":85102.500593046658},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":68378.318918240722},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":46025.281518506352},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AG$10,[1]!SHIPMENTS_SF_YEARS,0))","v":38604.717683248688},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AH$10,[1]!SHIPMENTS_SF_YEARS,0))","v":54585.958565068897},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AI$10,[1]!SHIPMENTS_SF_YEARS,0))","v":70533.668365642428},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AJ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":65943.963051554281},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AK$10,[1]!SHIPMENTS_SF_YEARS,0))","v":67612.284606768837},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AL$10,[1]!SHIPMENTS_SF_YEARS,0))","v":67135.38320174301},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AM$10,[1]!SHIPMENTS_SF_YEARS,0))","v":67344.008416478522},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AN$10,[1]!SHIPMENTS_SF_YEARS,0))","v":67560.771472963504},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AO$10,[1]!SHIPMENTS_SF_YEARS,0))","v":66377.213834490627},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AP$10,[1]!SHIPMENTS_SF_YEARS,0))","v":65055.096202337183},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AQ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":63630.199590140954},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AR$10,[1]!SHIPMENTS_SF_YEARS,0))","v":62554.111685182899},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AS$10,[1]!SHIPMENTS_SF_YEARS,0))","v":60918.58203458877},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AT$10,[1]!SHIPMENTS_SF_YEARS,0))","v":59836.379675582073},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AU$10,[1]!SHIPMENTS_SF_YEARS,0))","v":59056.102633632763},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AV$10,[1]!SHIPMENTS_SF_YEARS,0))","v":58161.969118075445},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AW$10,[1]!SHIPMENTS_SF_YEARS,0))","v":57963.585960476659},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AX$10,[1]!SHIPMENTS_SF_YEARS,0))","v":57436.490319098346},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AY$10,[1]!SHIPMENTS_SF_YEARS,0))","v":56309.7468819106},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AZ$10,[1]!SHIPMENTS_SF_YEARS,0))","v":54843.449490590021},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BA$10,[1]!SHIPMENTS_SF_YEARS,0))","v":53843.693314080127},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BB$10,[1]!SHIPMENTS_SF_YEARS,0))","v":53627.476284580305},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BC$10,[1]!SHIPMENTS_SF_YEARS,0))","v":54163.751047426835},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BD$10,[1]!SHIPMENTS_SF_YEARS,0))","v":54705.388557900675},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BE$10,[1]!SHIPMENTS_SF_YEARS,0))","v":55252.442443479784},{"$f":"INDEX([1]!SHIPMENTS_SF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BF$10,[1]!SHIPMENTS_SF_YEARS,0))","v":55804.966867915355}]
[null,null,"Total Model Shipments","(units)",{"$f":"SUM(E12:E13)","v":290145.85556686524},{"$f":"SUM(F12:F13)","v":280894.19905033795},292115.79412953922,289880.45059466589,288531.07678606216,290772.61340280244,290952.03326733591,294078.55230743944,301755.46068827662,337086.90298667311,322014.28804369917,343051.02033454593,356626.45860186679,359108.60366111522,355278.68249202654,358146.86251371115,361320.5957940807,371478.76004192501,406036.17668768106,386788.3293241043,409364.44314757682,430015.00132824009,439526.04936013598,439639.49236635532,450936.33578717097,446423.09638712736,439857.07896016573,452061.45820618747,425393.04700735299,463950.40171264572,500548.66969388252,505470.0124116902,507251.77697312413,518071.71898891393,513767.10480360588,507417.85043312924,518438.6720406781,490448.14320969017,527580.60130278673,563102.78137906548,566388.59444627899,567088.15664870618,577127.82162254665,571929.07392168138,565381.43639360589,575875.16235977644,546757.89009160083,582424.05079337663,616946.4746931456,620016.0707308593,621251.90769613301,631833.21018044732,627181.51636516105,621186.40326152125]
[null,null,"Model Installed Stock","(units)",{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!STOCK_SF_YEARS,0))","v":2374372.2092226837},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!STOCK_SF_YEARS,0))","v":2394738.1140660443},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!STOCK_SF_YEARS,0))","v":2426325.6139886063},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!STOCK_SF_YEARS,0))","v":2455677.7703762949},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!STOCK_SF_YEARS,0))","v":2483680.5529553797},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!STOCK_SF_YEARS,0))","v":2513924.8721512049},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!STOCK_SF_YEARS,0))","v":2544348.6112115635},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!STOCK_SF_YEARS,0))","v":2577898.8693120256},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!STOCK_SF_YEARS,0))","v":2619126.0357933249},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!STOCK_SF_YEARS,0))","v":2666067.0832131328},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!STOCK_SF_YEARS,0))","v":2707187.172206494},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!STOCK_SF_YEARS,0))","v":2758122.3984115007},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!STOCK_SF_YEARS,0))","v":2824868.4064187016},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!STOCK_SF_YEARS,0))","v":2895445.9332937547},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!STOCK_SF_YEARS,0))","v":2959952.0023829788},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!STOCK_SF_YEARS,0))","v":3027146.831629354},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!STOCK_SF_YEARS,0))","v":3094388.8751159953},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!STOCK_SF_YEARS,0))","v":3164112.1744696437},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!STOCK_SF_YEARS,0))","v":3233061.4481706517},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!STOCK_SF_YEARS,0))","v":3297835.4894510568},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!STOCK_SF_YEARS,0))","v":3364148.9122640877},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!STOCK_SF_YEARS,0))","v":3437537.454990461},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!STOCK_SF_YEARS,0))","v":3517954.9006894818},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!STOCK_SF_YEARS,0))","v":3602315.7105638105},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!STOCK_SF_YEARS,0))","v":3695105.1838372704},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!STOCK_SF_YEARS,0))","v":3780207.684430317},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!STOCK_SF_YEARS,0))","v":3848586.0033485577},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!STOCK_SF_YEARS,0))","v":3894611.2848670641},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!STOCK_SF_YEARS,0))","v":3933216.0025503128},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!STOCK_SF_YEARS,0))","v":3987801.9611153817},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!STOCK_SF_YEARS,0))","v":4058335.6294810241},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!STOCK_SF_YEARS,0))","v":4124279.5925325784},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!STOCK_SF_YEARS,0))","v":4191891.8771393471},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!STOCK_SF_YEARS,0))","v":4259027.2603410902},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!STOCK_SF_YEARS,0))","v":4326371.2687575687},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!STOCK_SF_YEARS,0))","v":4393932.0402305322},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!STOCK_SF_YEARS,0))","v":4460309.2540650228},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!STOCK_SF_YEARS,0))","v":4525364.35026736},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!STOCK_SF_YEARS,0))","v":4588994.5498575009},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!STOCK_SF_YEARS,0))","v":4651548.6615426838},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!STOCK_SF_YEARS,0))","v":4712467.2435772726},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!STOCK_SF_YEARS,0))","v":4772303.6232528547},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!STOCK_SF_YEARS,0))","v":4831359.7258864874},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!STOCK_SF_YEARS,0))","v":4889521.6950045628},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!STOCK_SF_YEARS,0))","v":4947485.2809650395},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!STOCK_SF_YEARS,0))","v":5004921.7712841379},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!STOCK_SF_YEARS,0))","v":5061231.5181660485},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!STOCK_SF_YEARS,0))","v":5116074.9676566385},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!STOCK_SF_YEARS,0))","v":5169918.6609707186},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!STOCK_SF_YEARS,0))","v":5223546.1372552989},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!STOCK_SF_YEARS,0))","v":5277709.8883027257},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!STOCK_SF_YEARS,0))","v":5332415.2768606264},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!STOCK_SF_YEARS,0))","v":5387667.7193041062},{"$f":"INDEX([1]!STOCK_SF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!STOCK_SF_YEARS,0))","v":5443472.6861720216}]

{"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,{"$f":"MODEL_NAME","v":"Microwave Ovens"}]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)",{"$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$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AI10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AJ10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AK10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AL10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AM10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AN10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AO10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AP10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AQ10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AR10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AS10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AT10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AU10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AV10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AW10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AX10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AY10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(AZ10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(BA10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(BB10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(BC10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(BD10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(BE10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884},{"$f":"IF(ISNUMBER(MATCH(BF10,[1]!SIXTH_PLAN_MF_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!SIXTH_PLAN_MF_YEARS,0)),\"pre-dates plan\")","v":107592.07157625884}]
[null,null,"Replacement Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(E$10,[1]!SHIPMENTS_MF_YEARS,0))","v":50781.077305774161},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(F$10,[1]!SHIPMENTS_MF_YEARS,0))","v":50781.077305774161},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(G$10,[1]!SHIPMENTS_MF_YEARS,0))","v":50781.077305774161},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(H$10,[1]!SHIPMENTS_MF_YEARS,0))","v":50781.077305774161},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(I$10,[1]!SHIPMENTS_MF_YEARS,0))","v":50781.077305774161},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(J$10,[1]!SHIPMENTS_MF_YEARS,0))","v":50781.077305774161},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(K$10,[1]!SHIPMENTS_MF_YEARS,0))","v":50781.077305774161},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(L$10,[1]!SHIPMENTS_MF_YEARS,0))","v":50781.077305774161},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(M$10,[1]!SHIPMENTS_MF_YEARS,0))","v":50781.077305774161},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(N$10,[1]!SHIPMENTS_MF_YEARS,0))","v":60380.084935730614},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(O$10,[1]!SHIPMENTS_MF_YEARS,0))","v":57613.213417981882},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(P$10,[1]!SHIPMENTS_MF_YEARS,0))","v":58839.712892145399},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Q$10,[1]!SHIPMENTS_MF_YEARS,0))","v":63079.730101035166},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(R$10,[1]!SHIPMENTS_MF_YEARS,0))","v":69697.800992176053},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(S$10,[1]!SHIPMENTS_MF_YEARS,0))","v":67586.139585030629},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(T$10,[1]!SHIPMENTS_MF_YEARS,0))","v":69537.050128054078},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(U$10,[1]!SHIPMENTS_MF_YEARS,0))","v":74117.058555980169},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(V$10,[1]!SHIPMENTS_MF_YEARS,0))","v":78713.76137850534},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(W$10,[1]!SHIPMENTS_MF_YEARS,0))","v":83992.510999725375},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(X$10,[1]!SHIPMENTS_MF_YEARS,0))","v":68668.762099290281},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Y$10,[1]!SHIPMENTS_MF_YEARS,0))","v":70169.19325257164},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Z$10,[1]!SHIPMENTS_MF_YEARS,0))","v":78725.200112066188},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":88271.474140560254},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":87678.90714240646},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":89908.50831878648},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":94901.987577138178},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":102078.04854862842},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":104209.11216560629},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AG$10,[1]!SHIPMENTS_MF_YEARS,0))","v":85917.860378607889},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AH$10,[1]!SHIPMENTS_MF_YEARS,0))","v":87729.013021836538},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AI$10,[1]!SHIPMENTS_MF_YEARS,0))","v":95215.91368683202},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AJ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":105193.63274612196},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AK$10,[1]!SHIPMENTS_MF_YEARS,0))","v":106467.21184981115},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AL$10,[1]!SHIPMENTS_MF_YEARS,0))","v":108518.68148388769},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AM$10,[1]!SHIPMENTS_MF_YEARS,0))","v":115454.10341100389},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AN$10,[1]!SHIPMENTS_MF_YEARS,0))","v":122403.90519206024},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AO$10,[1]!SHIPMENTS_MF_YEARS,0))","v":120281.12559302879},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AP$10,[1]!SHIPMENTS_MF_YEARS,0))","v":94840.650184006328},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AQ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":99953.420039577424},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AR$10,[1]!SHIPMENTS_MF_YEARS,0))","v":111610.21472745512},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AS$10,[1]!SHIPMENTS_MF_YEARS,0))","v":119440.09514987597},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AT$10,[1]!SHIPMENTS_MF_YEARS,0))","v":121516.34538935301},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AU$10,[1]!SHIPMENTS_MF_YEARS,0))","v":124681.17872738463},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AV$10,[1]!SHIPMENTS_MF_YEARS,0))","v":132938.57045520068},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AW$10,[1]!SHIPMENTS_MF_YEARS,0))","v":140974.33334763296},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AX$10,[1]!SHIPMENTS_MF_YEARS,0))","v":139461.01936543692},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AY$10,[1]!SHIPMENTS_MF_YEARS,0))","v":114689.2018269218},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AZ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":120574.92255275325},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":132688.5341122449},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":140146.06506379868},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":142454.02534354493},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":145715.10802545582},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":153914.11093422858},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":161723.19638167106}]
[null,null,"Net New Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(E$10,[1]!SHIPMENTS_MF_YEARS,0))","v":9599.0076299564553},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(F$10,[1]!SHIPMENTS_MF_YEARS,0))","v":6832.1361122077215},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(G$10,[1]!SHIPMENTS_MF_YEARS,0))","v":8058.6355863712379},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(H$10,[1]!SHIPMENTS_MF_YEARS,0))","v":12298.652795261005},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(I$10,[1]!SHIPMENTS_MF_YEARS,0))","v":18916.723686401885},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(J$10,[1]!SHIPMENTS_MF_YEARS,0))","v":16805.062279256468},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(K$10,[1]!SHIPMENTS_MF_YEARS,0))","v":18755.97282227992},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(L$10,[1]!SHIPMENTS_MF_YEARS,0))","v":23335.981250206009},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(M$10,[1]!SHIPMENTS_MF_YEARS,0))","v":27932.684072731179},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(N$10,[1]!SHIPMENTS_MF_YEARS,0))","v":23612.426063994761},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(O$10,[1]!SHIPMENTS_MF_YEARS,0))","v":11055.548681308399},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(P$10,[1]!SHIPMENTS_MF_YEARS,0))","v":11329.480360426242},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Q$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15645.470011031022},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(R$10,[1]!SHIPMENTS_MF_YEARS,0))","v":18573.673148384201},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(S$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20092.767557375832},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(T$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20371.458190732403},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(U$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20784.929021158023},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(V$10,[1]!SHIPMENTS_MF_YEARS,0))","v":23364.287170123076},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(W$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20216.601165880915},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(X$10,[1]!SHIPMENTS_MF_YEARS,0))","v":17249.098279317608},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Y$10,[1]!SHIPMENTS_MF_YEARS,0))","v":17559.819769264897},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Z$10,[1]!SHIPMENTS_MF_YEARS,0))","v":16490.713574765832},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":16922.158605561708},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":18788.304707404692},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":18610.173165101209},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20552.115833865711},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20325.85664343182},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":16072.013427422498},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AG$10,[1]!SHIPMENTS_MF_YEARS,0))","v":8922.7898053984391},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AH$10,[1]!SHIPMENTS_MF_YEARS,0))","v":12224.407017740887},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AI$10,[1]!SHIPMENTS_MF_YEARS,0))","v":16394.301040623104},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AJ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":14246.462403754005},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AK$10,[1]!SHIPMENTS_MF_YEARS,0))","v":15049.133539541857},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AL$10,[1]!SHIPMENTS_MF_YEARS,0))","v":16162.497243496939},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AM$10,[1]!SHIPMENTS_MF_YEARS,0))","v":17484.46704419679},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AN$10,[1]!SHIPMENTS_MF_YEARS,0))","v":18570.428155572736},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AO$10,[1]!SHIPMENTS_MF_YEARS,0))","v":19179.893772408133},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AP$10,[1]!SHIPMENTS_MF_YEARS,0))","v":19848.551642915467},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AQ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20621.50251317583},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AR$10,[1]!SHIPMENTS_MF_YEARS,0))","v":21078.319384789793},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AS$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20705.969913922716},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AT$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20937.679954191903},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AU$10,[1]!SHIPMENTS_MF_YEARS,0))","v":21033.929298071202},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AV$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20975.540479027899},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AW$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20748.863034038102},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AX$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20437.70339279715},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AY$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20341.16678149323},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AZ$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20300.327674476895},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BA$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20232.653186729643},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BB$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20012.521261864342},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BC$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20212.646474482957},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BD$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20414.772939227987},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BE$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20618.920668620151},{"$f":"INDEX([1]!SHIPMENTS_MF,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BF$10,[1]!SHIPMENTS_MF_YEARS,0))","v":20825.109875306487}]
[null,null,"Total Model Shipments","(units)",{"$f":"SUM(E12:E13)","v":60380.084935730614},{"$f":"SUM(F12:F13)","v":57613.213417981882},58839.712892145399,63079.730101035166,69697.800992176053,67586.139585030629,69537.050128054078,74117.058555980169,78713.76137850534,83992.510999725375,68668.762099290281,70169.19325257164,78725.200112066188,88271.474140560254,87678.90714240646,89908.50831878648,94901.987577138192,102078.04854862842,104209.11216560629,85917.860378607889,87729.013021836538,95215.91368683202,105193.63274612196,106467.21184981115,108518.68148388769,115454.10341100389,122403.90519206024,120281.12559302879,94840.650184006328,99953.420039577424,111610.21472745512,119440.09514987597,121516.34538935301,124681.17872738463,132938.57045520068,140974.33334763296,139461.01936543692,114689.2018269218,120574.92255275325,132688.5341122449,140146.06506379868,142454.0253435449,145715.10802545582,153914.11093422858,161723.19638167106,159898.72275823407,135030.36860841501,140875.25022723014,152921.18729897455,160158.58632566303,162666.67181802788,166129.88096468381,174533.03160284873,182548.30625697755]
[null,null,"Model Installed Stock","(units)",{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!STOCK_MF_YEARS,0))","v":466628.70338192396},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!STOCK_MF_YEARS,0))","v":473460.83949413168},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!STOCK_MF_YEARS,0))","v":481519.47508050292},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!STOCK_MF_YEARS,0))","v":493818.12787576392},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!STOCK_MF_YEARS,0))","v":512734.85156216583},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!STOCK_MF_YEARS,0))","v":529539.9138414223},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!STOCK_MF_YEARS,0))","v":548295.8866637022},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!STOCK_MF_YEARS,0))","v":571631.86791390821},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!STOCK_MF_YEARS,0))","v":599564.55198663939},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!STOCK_MF_YEARS,0))","v":623176.97805063415},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!STOCK_MF_YEARS,0))","v":634232.52673194255},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!STOCK_MF_YEARS,0))","v":645562.00709236879},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!STOCK_MF_YEARS,0))","v":661207.47710339981},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!STOCK_MF_YEARS,0))","v":679781.15025178401},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!STOCK_MF_YEARS,0))","v":699873.91780915984},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!STOCK_MF_YEARS,0))","v":720245.37599989225},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!STOCK_MF_YEARS,0))","v":741030.30502105027},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!STOCK_MF_YEARS,0))","v":764394.59219117335},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!STOCK_MF_YEARS,0))","v":784611.19335705426},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!STOCK_MF_YEARS,0))","v":801860.29163637187},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!STOCK_MF_YEARS,0))","v":819420.11140563677},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!STOCK_MF_YEARS,0))","v":835910.8249804026},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!STOCK_MF_YEARS,0))","v":852832.98358596431},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!STOCK_MF_YEARS,0))","v":871621.288293369},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!STOCK_MF_YEARS,0))","v":890231.46145847021},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!STOCK_MF_YEARS,0))","v":910783.57729233592},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!STOCK_MF_YEARS,0))","v":931109.43393576774},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!STOCK_MF_YEARS,0))","v":947181.44736319024},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!STOCK_MF_YEARS,0))","v":956104.23716858868},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!STOCK_MF_YEARS,0))","v":968328.64418632956},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!STOCK_MF_YEARS,0))","v":984722.94522695267},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!STOCK_MF_YEARS,0))","v":998969.40763070667},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!STOCK_MF_YEARS,0))","v":1014018.5411702485},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!STOCK_MF_YEARS,0))","v":1030181.0384137455},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!STOCK_MF_YEARS,0))","v":1047665.5054579423},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!STOCK_MF_YEARS,0))","v":1066235.933613515},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!STOCK_MF_YEARS,0))","v":1085415.8273859231},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!STOCK_MF_YEARS,0))","v":1105264.3790288386},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!STOCK_MF_YEARS,0))","v":1125885.8815420144},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!STOCK_MF_YEARS,0))","v":1146964.2009268042},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!STOCK_MF_YEARS,0))","v":1167670.1708407269},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!STOCK_MF_YEARS,0))","v":1188607.8507949188},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!STOCK_MF_YEARS,0))","v":1209641.78009299},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!STOCK_MF_YEARS,0))","v":1230617.3205720179},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!STOCK_MF_YEARS,0))","v":1251366.183606056},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!STOCK_MF_YEARS,0))","v":1271803.8869988532},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!STOCK_MF_YEARS,0))","v":1292145.0537803464},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!STOCK_MF_YEARS,0))","v":1312445.3814548233},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!STOCK_MF_YEARS,0))","v":1332678.0346415529},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!STOCK_MF_YEARS,0))","v":1352690.5559034173},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!STOCK_MF_YEARS,0))","v":1372903.2023779002},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!STOCK_MF_YEARS,0))","v":1393317.9753171282},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!STOCK_MF_YEARS,0))","v":1413936.8959857484},{"$f":"INDEX([1]!STOCK_MF,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!STOCK_MF_YEARS,0))","v":1434762.0058610549}]

{"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,{"$f":"MODEL_NAME","v":"Microwave Ovens"}]
[null,null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments","(units)",{"$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$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AI10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AJ10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AK10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AL10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AM10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AN10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AO10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AP10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AQ10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AR10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AS10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AT10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AU10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AV10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AW10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AX10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AY10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(AZ10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(BA10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(BB10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(BC10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(BD10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(BE10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529},{"$f":"IF(ISNUMBER(MATCH(BF10,[1]!SIXTH_PLAN_MH_YEARS,0)),\nINDEX([1]!SIXTH_PLAN_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!SIXTH_PLAN_MH_YEARS,0)),\"pre-dates plan\")","v":64884.564827940529}]
[null,null,"Replacement Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(E$10,[1]!SHIPMENTS_MH_YEARS,0))","v":27460.583746614782},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(F$10,[1]!SHIPMENTS_MH_YEARS,0))","v":27460.583746614782},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(G$10,[1]!SHIPMENTS_MH_YEARS,0))","v":27460.583746614782},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(H$10,[1]!SHIPMENTS_MH_YEARS,0))","v":27460.583746614782},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(I$10,[1]!SHIPMENTS_MH_YEARS,0))","v":27460.583746614782},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(J$10,[1]!SHIPMENTS_MH_YEARS,0))","v":27460.583746614782},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(K$10,[1]!SHIPMENTS_MH_YEARS,0))","v":27460.583746614782},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(L$10,[1]!SHIPMENTS_MH_YEARS,0))","v":27460.583746614782},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(M$10,[1]!SHIPMENTS_MH_YEARS,0))","v":27460.583746614782},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(N$10,[1]!SHIPMENTS_MH_YEARS,0))","v":37192.697759314331},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(O$10,[1]!SHIPMENTS_MH_YEARS,0))","v":35321.309977659934},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(P$10,[1]!SHIPMENTS_MH_YEARS,0))","v":38333.481390241279},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Q$10,[1]!SHIPMENTS_MH_YEARS,0))","v":38134.225712770218},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(R$10,[1]!SHIPMENTS_MH_YEARS,0))","v":36516.844042486598},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(S$10,[1]!SHIPMENTS_MH_YEARS,0))","v":34956.905450392951},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(T$10,[1]!SHIPMENTS_MH_YEARS,0))","v":34553.008806870414},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(U$10,[1]!SHIPMENTS_MH_YEARS,0))","v":35582.496473804502},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(V$10,[1]!SHIPMENTS_MH_YEARS,0))","v":36406.445626590496},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(W$10,[1]!SHIPMENTS_MH_YEARS,0))","v":47851.081407825535},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(X$10,[1]!SHIPMENTS_MH_YEARS,0))","v":45925.840740368149},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Y$10,[1]!SHIPMENTS_MH_YEARS,0))","v":50705.284355384742},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(Z$10,[1]!SHIPMENTS_MH_YEARS,0))","v":55240.172038689285},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":56428.570198736765},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":54212.125375298288},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":51645.277534683388},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":52947.292495940084},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":54521.472956804886},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":62976.292288094424},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AG$10,[1]!SHIPMENTS_MH_YEARS,0))","v":56476.499187764799},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AH$10,[1]!SHIPMENTS_MH_YEARS,0))","v":59204.066937186501},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AI$10,[1]!SHIPMENTS_MH_YEARS,0))","v":63954.812915055169},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AJ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":64660.775792221277},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AK$10,[1]!SHIPMENTS_MH_YEARS,0))","v":62268.243624546711},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AL$10,[1]!SHIPMENTS_MH_YEARS,0))","v":59742.945861637163},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AM$10,[1]!SHIPMENTS_MH_YEARS,0))","v":60792.212292961398},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AN$10,[1]!SHIPMENTS_MH_YEARS,0))","v":64008.316388746818},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AO$10,[1]!SHIPMENTS_MH_YEARS,0))","v":72792.684836303146},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AP$10,[1]!SHIPMENTS_MH_YEARS,0))","v":66462.787137753417},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AQ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":69278.304602239717},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AR$10,[1]!SHIPMENTS_MH_YEARS,0))","v":73961.218747770385},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AS$10,[1]!SHIPMENTS_MH_YEARS,0))","v":72401.444953725178},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AT$10,[1]!SHIPMENTS_MH_YEARS,0))","v":69664.183457512438},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AU$10,[1]!SHIPMENTS_MH_YEARS,0))","v":66697.478056604668},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AV$10,[1]!SHIPMENTS_MH_YEARS,0))","v":67338.219989927689},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AW$10,[1]!SHIPMENTS_MH_YEARS,0))","v":70244.945649748872},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AX$10,[1]!SHIPMENTS_MH_YEARS,0))","v":78849.954363096884},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AY$10,[1]!SHIPMENTS_MH_YEARS,0))","v":72487.934248549602},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(AZ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":75411.578065357258},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":80304.412533603929},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":79013.645493295364},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":76546.365609894536},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":73794.599036748215},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":74552.80361738705},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+1,\nMATCH(BF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":77455.444785339379}]
[null,null,"Net New Shipments","(units)",{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(E$10,[1]!SHIPMENTS_MH_YEARS,0))","v":9732.1140126995469},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(F$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7860.7262310451479},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(G$10,[1]!SHIPMENTS_MH_YEARS,0))","v":10872.897643626493},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(H$10,[1]!SHIPMENTS_MH_YEARS,0))","v":10673.641966155439},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(I$10,[1]!SHIPMENTS_MH_YEARS,0))","v":9056.2602958718198},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(J$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7496.3217037781724},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(K$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7092.4250602556322},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(L$10,[1]!SHIPMENTS_MH_YEARS,0))","v":8121.912727189716},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(M$10,[1]!SHIPMENTS_MH_YEARS,0))","v":8945.8618799757096},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(N$10,[1]!SHIPMENTS_MH_YEARS,0))","v":10658.383648511197},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(O$10,[1]!SHIPMENTS_MH_YEARS,0))","v":10604.530762708211},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(P$10,[1]!SHIPMENTS_MH_YEARS,0))","v":12371.802965143461},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Q$10,[1]!SHIPMENTS_MH_YEARS,0))","v":17105.946325919067},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(R$10,[1]!SHIPMENTS_MH_YEARS,0))","v":19911.726156250166},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(S$10,[1]!SHIPMENTS_MH_YEARS,0))","v":19255.219924905337},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(T$10,[1]!SHIPMENTS_MH_YEARS,0))","v":17092.268727812974},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(U$10,[1]!SHIPMENTS_MH_YEARS,0))","v":17364.79602213559},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(V$10,[1]!SHIPMENTS_MH_YEARS,0))","v":18115.027330214391},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(W$10,[1]!SHIPMENTS_MH_YEARS,0))","v":15125.210880268889},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(X$10,[1]!SHIPMENTS_MH_YEARS,0))","v":10550.65844739665},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Y$10,[1]!SHIPMENTS_MH_YEARS,0))","v":8498.7825818017591},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(Z$10,[1]!SHIPMENTS_MH_YEARS,0))","v":8714.6408763658837},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":8232.2055934845121},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":8056.1182492484222},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":8097.6683269537752},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7844.9197970213136},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":9486.8434319419321},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":9816.392548208707},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AG$10,[1]!SHIPMENTS_MH_YEARS,0))","v":9986.2879499886185},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AH$10,[1]!SHIPMENTS_MH_YEARS,0))","v":10074.237665053224},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AI$10,[1]!SHIPMENTS_MH_YEARS,0))","v":10006.405832715216},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AJ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7740.6691615039017},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AK$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7395.939832965727},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AL$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6954.5321949674981},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AM$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6546.0076969662914},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AN$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6236.629261002061},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AO$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6057.2695267937379},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AP$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6025.1471107961843},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AQ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6133.2734631175408},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AR$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6343.1937858335441},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AS$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6612.2005395701854},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AT$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6882.1821523820981},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AU$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7097.1209801435471},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AV$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7214.5836274593603},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AW$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7210.4991355905076},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AX$10,[1]!SHIPMENTS_MH_YEARS,0))","v":7082.522079552291},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AY$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6851.9465864567319},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(AZ$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6555.976490411791},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BA$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6241.4901454335777},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BB$10,[1]!SHIPMENTS_MH_YEARS,0))","v":5957.0997588712489},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BC$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6016.6707564598182},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BD$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6076.8374640245456},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BE$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6137.605838664691},{"$f":"INDEX([1]!SHIPMENTS_MH,\n((MATCH($C$9,[1]!APPLIANCES,0)-1)*2)+2,\nMATCH(BF$10,[1]!SHIPMENTS_MH_YEARS,0))","v":6198.9818970514461}]
[null,null,"Total Model Shipments","(units)",{"$f":"SUM(E12:E13)","v":37192.697759314331},{"$f":"SUM(F12:F13)","v":35321.309977659927},38333.481390241272,38134.225712770218,36516.844042486598,34956.905450392951,34553.008806870414,35582.496473804495,36406.445626590488,47851.081407825528,45925.840740368149,50705.284355384742,55240.172038689285,56428.570198736765,54212.125375298288,51645.277534683388,52947.292495940092,54521.472956804886,62976.292288094424,56476.499187764799,59204.066937186501,63954.812915055169,64660.775792221277,62268.243624546711,59742.945861637163,60792.212292961398,64008.316388746818,72792.684836303131,66462.787137753417,69278.304602239717,73961.218747770385,72401.444953725178,69664.183457512438,66697.478056604654,67338.219989927689,70244.945649748872,78849.954363096884,72487.934248549602,75411.578065357258,80304.412533603929,79013.645493295364,76546.365609894536,73794.599036748215,74552.80361738705,77455.444785339379,85932.476442649175,79339.880835006334,81967.554555769049,86545.902679037506,84970.745252166613,82563.036366354354,79871.436500772761,80690.409456051741,83654.426682390826]
[null,null,"Model Installed Stock","(units)",{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(E$10,[1]!STOCK_MH_YEARS,0))","v":256877.36773223255},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(F$10,[1]!STOCK_MH_YEARS,0))","v":264738.0939632777},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(G$10,[1]!STOCK_MH_YEARS,0))","v":275610.99160690419},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(H$10,[1]!STOCK_MH_YEARS,0))","v":286284.63357305963},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(I$10,[1]!STOCK_MH_YEARS,0))","v":295340.89386893145},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(J$10,[1]!STOCK_MH_YEARS,0))","v":302837.21557270963},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(K$10,[1]!STOCK_MH_YEARS,0))","v":309929.64063296525},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(L$10,[1]!STOCK_MH_YEARS,0))","v":318051.55336015497},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(M$10,[1]!STOCK_MH_YEARS,0))","v":326997.41524013068},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(N$10,[1]!STOCK_MH_YEARS,0))","v":337655.79888864188},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(O$10,[1]!STOCK_MH_YEARS,0))","v":348260.3296513501},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(P$10,[1]!STOCK_MH_YEARS,0))","v":360632.13261649356},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Q$10,[1]!STOCK_MH_YEARS,0))","v":377738.07894241263},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(R$10,[1]!STOCK_MH_YEARS,0))","v":397649.80509866279},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(S$10,[1]!STOCK_MH_YEARS,0))","v":416905.02502356813},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(T$10,[1]!STOCK_MH_YEARS,0))","v":433997.2937513811},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(U$10,[1]!STOCK_MH_YEARS,0))","v":451362.08977351669},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(V$10,[1]!STOCK_MH_YEARS,0))","v":469477.11710373109},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(W$10,[1]!STOCK_MH_YEARS,0))","v":484602.32798399997},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(X$10,[1]!STOCK_MH_YEARS,0))","v":495152.98643139662},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Y$10,[1]!STOCK_MH_YEARS,0))","v":503651.76901319838},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(Z$10,[1]!STOCK_MH_YEARS,0))","v":512366.40988956427},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AA$10,[1]!STOCK_MH_YEARS,0))","v":520598.61548304878},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AB$10,[1]!STOCK_MH_YEARS,0))","v":528654.7337322972},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AC$10,[1]!STOCK_MH_YEARS,0))","v":536752.40205925098},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AD$10,[1]!STOCK_MH_YEARS,0))","v":544597.32185627229},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AE$10,[1]!STOCK_MH_YEARS,0))","v":554084.16528821422},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AF$10,[1]!STOCK_MH_YEARS,0))","v":563900.55783642293},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AG$10,[1]!STOCK_MH_YEARS,0))","v":573886.84578641155},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AH$10,[1]!STOCK_MH_YEARS,0))","v":583961.08345146477},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AI$10,[1]!STOCK_MH_YEARS,0))","v":593967.48928417999},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AJ$10,[1]!STOCK_MH_YEARS,0))","v":601708.15844568389},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AK$10,[1]!STOCK_MH_YEARS,0))","v":609104.09827864962},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AL$10,[1]!STOCK_MH_YEARS,0))","v":616058.63047361712},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AM$10,[1]!STOCK_MH_YEARS,0))","v":622604.63817058341},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AN$10,[1]!STOCK_MH_YEARS,0))","v":628841.26743158547},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AO$10,[1]!STOCK_MH_YEARS,0))","v":634898.53695837921},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AP$10,[1]!STOCK_MH_YEARS,0))","v":640923.68406917539},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AQ$10,[1]!STOCK_MH_YEARS,0))","v":647056.95753229293},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AR$10,[1]!STOCK_MH_YEARS,0))","v":653400.15131812647},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AS$10,[1]!STOCK_MH_YEARS,0))","v":660012.35185769666},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AT$10,[1]!STOCK_MH_YEARS,0))","v":666894.53401007876},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AU$10,[1]!STOCK_MH_YEARS,0))","v":673991.65499022231},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AV$10,[1]!STOCK_MH_YEARS,0))","v":681206.23861768167},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AW$10,[1]!STOCK_MH_YEARS,0))","v":688416.73775327217},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AX$10,[1]!STOCK_MH_YEARS,0))","v":695499.25983282446},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AY$10,[1]!STOCK_MH_YEARS,0))","v":702351.2064192812},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(AZ$10,[1]!STOCK_MH_YEARS,0))","v":708907.18290969299},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BA$10,[1]!STOCK_MH_YEARS,0))","v":715148.67305512656},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BB$10,[1]!STOCK_MH_YEARS,0))","v":721105.77281399781},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BC$10,[1]!STOCK_MH_YEARS,0))","v":727122.44357045763},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BD$10,[1]!STOCK_MH_YEARS,0))","v":733199.28103448218},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BE$10,[1]!STOCK_MH_YEARS,0))","v":739336.88687314687},{"$f":"INDEX([1]!STOCK_MH,\nMATCH($C$9,[1]!APPLIANCES,0),\nMATCH(BF$10,[1]!STOCK_MH_YEARS,0))","v":745535.86877019831}]

{"sheet":"Efficiency Dist - SF","index":11,"n_rows":29,"n_cols":61,"rows_kept":29,"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$15","v":"NAVIGATION"}]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,"PC1 - Microwave-Only Ovens and Countertop Convection Microwave Ovens"]
[]
[null,null,null,"PRE-Case",null,"Static Distribution 1"]
[null,null,null,"Efficiency Level","Energy Use kWh/year",2014,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,"EL0",34.76,0.46200000000000002,null,{"$f":"$F13","v":0.46200000000000002},0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,{"$f":"$F13","v":0.46200000000000002},0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002]
[null,null,null,"EL1",17.38,0.34599999999999997,null,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,{"$f":"$F14","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
[null,null,null,"EL2",13.03,0.192,null,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192]
[null,null,null,"EL3",8.69,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL4",0.17,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F13:F17)","v":1},null,{"$f":"SUM(H13:H17)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AN13:AN17)","v":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","Energy Use kWh/year",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,"EL0",34.76,null,null,{"$f":"H13","v":0.46200000000000002},0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL1",17.38,null,null,{"$f":"H14","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL2",13.03,null,null,{"$f":"H15","v":0.192},0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL3",8.69,null,null,{"$f":"H16","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,{"$f":"SUM(AQ13:AQ16)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"EL4",0.17,null,null,{"$f":"H17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H22:H26)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AN22:AN26)","v":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","2013 DOE Final Rule Technical Support Document Chapter 8: Life-Cycle Cost and Paybacck Period Table 8.2.16 Microwave-Only and Countertop Convection Microwave Ovens: Base-Case Market Shares"]

{"sheet":"Efficiency Dist - MF","index":12,"n_rows":29,"n_cols":61,"rows_kept":29,"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$15","v":"NAVIGATION"}]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,"PC1 - Microwave-Only Ovens and Countertop Convection Microwave Ovens"]
[]
[null,null,null,"PRE-Case",null,"Static Distribution 1"]
[null,null,null,"Efficiency Level","Energy Use kWh/year",2014,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,"EL0",34.76,0.46200000000000002,null,{"$f":"$F13","v":0.46200000000000002},0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,{"$f":"$F13","v":0.46200000000000002},0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002]
[null,null,null,"EL1",17.38,0.34599999999999997,null,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
[null,null,null,"EL2",13.03,0.192,null,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192]
[null,null,null,"EL3",8.69,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL4",0.17,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F13:F17)","v":1},null,{"$f":"SUM(H13:H17)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AN13:AN17)","v":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","Energy Use kWh/year",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,"EL0",34.76,null,null,{"$f":"H13","v":0.46200000000000002},0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL1",17.38,null,null,{"$f":"H14","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL2",13.03,null,null,{"$f":"H15","v":0.192},0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL3",8.69,null,null,{"$f":"H16","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,{"$f":"SUM(AQ13:AQ16)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"EL4",0.17,null,null,{"$f":"H17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H22:H26)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AN22:AN26)","v":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","2013 DOE Final Rule Technical Support Document Chapter 8: Life-Cycle Cost and Paybacck Period Table 8.2.16 Microwave-Only and Countertop Convection Microwave Ovens: Base-Case Market Shares"]

{"sheet":"Efficiency Dist - MH","index":13,"n_rows":29,"n_cols":61,"rows_kept":29,"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$15","v":"NAVIGATION"}]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,"PC1 - Microwave-Only Ovens and Countertop Convection Microwave Ovens"]
[]
[null,null,null,"PRE-Case",null,"Static Distribution 1"]
[null,null,null,"Efficiency Level","Energy Use kWh/year",2014,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,null,"EL0",34.76,0.46200000000000002,null,{"$f":"$F13","v":0.46200000000000002},0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,{"$f":"$F13","v":0.46200000000000002},0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002]
[null,null,null,"EL1",17.38,0.34599999999999997,null,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997]
[null,null,null,"EL2",13.03,0.192,null,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192]
[null,null,null,"EL3",8.69,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL4",0.17,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,{"$f":"SUM(F13:F17)","v":1},null,{"$f":"SUM(H13:H17)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AN13:AN17)","v":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","Energy Use kWh/year",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,"EL0",34.76,null,null,{"$f":"H13","v":0.46200000000000002},0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0.46200000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL1",17.38,null,null,{"$f":"H14","v":0.34599999999999997},0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0.34599999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL2",13.03,null,null,{"$f":"H15","v":0.192},0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0.192,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EL3",8.69,null,null,{"$f":"H16","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,{"$f":"SUM(AQ13:AQ16)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"EL4",0.17,null,null,{"$f":"H17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AQ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"TOTAL",null,null,null,{"$f":"SUM(H22:H26)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(AN22:AN26)","v":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","2013 DOE Final Rule Technical Support Document Chapter 8: Life-Cycle Cost and Paybacck Period Table 8.2.16 Microwave-Only and Countertop Convection Microwave Ovens: Base-Case Market Shares"]

{"sheet":"6P UEC Development","index":14,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"6P UEC Development"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,null,null,null,"Cooking","Standby Power"]
[null,null,"Efficiency Level","Efficiency Level Source","Efficiency","kWh/yr","kWh/yr","Sources"]
[null,null,"EL0","Baseline",0.55700000000000005,131,17.376000000000001,"6P Conservation Supply Curve Files: Microwaves and Ovens -'Input Assumptions’ tab, cells A51:G59 (Unknown Origin)"]
[null,null,"EL1","0 + More Efficient Power Supply",0.58600000000000008,124.51706484641639,17.376000000000001]
[null,null,"EL2","1 + More Efficient Fan",0.58799999999999997,124.09353741496602,17.376000000000001]
[null,null,"EL3","2 +More Efficient Magnetron",0.59700000000000009,122.22278056951424,17.376000000000001]
[null,null,"EL4","3 + Reflective Surfaces",0.60200000000000009,121.2076411960133,17.376000000000001]

{"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":18,"n_cols":13,"rows_kept":18,"cut":false,"hidden":false,"merged":[[1,2,1,3],[10,6,10,8],[10,10,10,12],[10,3,10,4],[3,2,3,3],[5,2,5,3]]}
[]
[null,null,"UEC Development by Building Type"]
[]
[null,null,"NAVIGATION"]
[]
[null,null,"COMMENTS"]
[]
[]
[null,null,"PC1 - Microwave-Only Ovens and Countertop Convection Microwave Ovens"]
[]
[null,null,null,"Per Cycle Energy Consumption",null,null,null,null,null,null,"Unit Energy Consumption (UEC)"]
[null,null,"Efficiency Level","Energy Consumption","Energy Consumption",null,"Single Family","Multi-Family","Manufactured Homes",null,"Single Family","Multi-Family","Manufactured Homes"]
[null,null,null,"Maximum Standby Power (W)","kWh / year",null,"Standby hours / year","Standby hours / year","Standby hours / year",null,"kWh / year","kWh / year","kWh / year"]
[null,null,"EL0",{"$f":"'Efficiency Levels'!E12","v":4},{"$f":"'Efficiency Levels'!D12","v":34.76},null,{"$f":"'Lifetime and Usage Data'!D$16","v":8695},{"$f":"'Lifetime and Usage Data'!E$16","v":8695},{"$f":"'Lifetime and Usage Data'!F$16","v":8695},null,{"$f":"($D14*G14)/1000","v":34.78},{"$f":"($D14*H14)/1000","v":34.78},34.78]
[null,null,"EL1",{"$f":"'Efficiency Levels'!E13","v":2},{"$f":"'Efficiency Levels'!D13","v":17.38},null,{"$f":"'Lifetime and Usage Data'!D$16","v":8695},{"$f":"'Lifetime and Usage Data'!E$16","v":8695},{"$f":"'Lifetime and Usage Data'!F$16","v":8695},null,{"$f":"($D15*G15)/1000","v":17.39},17.39,17.39]
[null,null,"EL2",{"$f":"'Efficiency Levels'!E14","v":1.5},{"$f":"'Efficiency Levels'!D14","v":13.03},null,{"$f":"'Lifetime and Usage Data'!D$16","v":8695},{"$f":"'Lifetime and Usage Data'!E$16","v":8695},{"$f":"'Lifetime and Usage Data'!F$16","v":8695},null,13.0425,13.0425,13.0425]
[null,null,"EL3",{"$f":"'Efficiency Levels'!E15","v":1},{"$f":"'Efficiency Levels'!D15","v":8.69},null,{"$f":"'Lifetime and Usage Data'!D$16","v":8695},{"$f":"'Lifetime and Usage Data'!E$16","v":8695},{"$f":"'Lifetime and Usage Data'!F$16","v":8695},null,8.6950000000000003,8.6950000000000003,8.6950000000000003]
[null,null,"EL4",{"$f":"'Efficiency Levels'!E16","v":0.02},{"$f":"'Efficiency Levels'!D16","v":0.17},null,{"$f":"'Lifetime and Usage Data'!D$16","v":8695},{"$f":"'Lifetime and Usage Data'!E$16","v":8695},{"$f":"'Lifetime and Usage Data'!F$16","v":8695},null,0.1739,0.1739,0.1739]

{"sheet":"UEC-SF","index":17,"n_rows":17,"n_cols":57,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Weighted 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",{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!H$13:H$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!I$13:I$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!J$13:J$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!K$13:K$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!L$13:L$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!M$13:M$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!N$13:N$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!O$13:O$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!P$13:P$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!Q$13:Q$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!R$13:R$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!S$13:S$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!T$13:T$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!U$13:U$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!V$13:V$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!W$13:W$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!X$13:X$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!Y$13:Y$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!Z$13:Z$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AA$13:AA$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AB$13:AB$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AC$13:AC$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AD$13:AD$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AE$13:AE$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AF$13:AF$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AG$13:AG$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AH$13:AH$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AI$13:AI$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AJ$13:AJ$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AK$13:AK$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AL$13:AL$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AM$13:AM$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AN$13:AN$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AO$13:AO$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AP$13:AP$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AQ$13:AQ$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AR$13:AR$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AS$13:AS$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AT$13:AT$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AU$13:AU$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AV$13:AV$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AW$13:AW$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AX$13:AX$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AY$13:AY$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AZ$13:AZ$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BA$13:BA$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BB$13:BB$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BC$13:BC$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BD$13:BD$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BE$13:BE$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BF$13:BF$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BG$13:BG$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BH$13:BH$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BI$13:BI$17)","v":24.589460000000003}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!H$22:H$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!I$22:I$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!J$22:J$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!K$22:K$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!L$22:L$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!M$22:M$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!N$22:N$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!O$22:O$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!P$22:P$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!Q$22:Q$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!R$22:R$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!S$22:S$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!T$22:T$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!U$22:U$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!V$22:V$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!W$22:W$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!X$22:X$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!Y$22:Y$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!Z$22:Z$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AA$22:AA$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AB$22:AB$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AC$22:AC$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AD$22:AD$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AE$22:AE$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AF$22:AF$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AG$22:AG$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AH$22:AH$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AI$22:AI$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AJ$22:AJ$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AK$22:AK$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AL$22:AL$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AM$22:AM$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AN$22:AN$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AO$22:AO$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AP$22:AP$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AQ$22:AQ$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AR$22:AR$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AS$22:AS$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AT$22:AT$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AU$22:AU$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AV$22:AV$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AW$22:AW$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AX$22:AX$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AY$22:AY$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!AZ$22:AZ$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BA$22:BA$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BB$22:BB$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BC$22:BC$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BD$22:BD$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BE$22:BE$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BF$22:BF$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BG$22:BG$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BH$22:BH$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$K$14:$K$18,'Efficiency Dist - SF'!BI$22:BI$26)","v":8.6950000000000003}]
[]
[null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.58946000000001},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999992},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999992},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999}]
[null,null,"POST-Case UEC",{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":22.753943962621278},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":20.933786248827111},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":19.263735485664302},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":17.510250759772948},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":15.681315579668672},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":13.886126585248245},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":12.131604668509858},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":10.385217901362822},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":8.6949999999999985},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":8.6949999999999985},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":8.6949999999999985},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":8.6949999999999985},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":8.6949999999999985},{"$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$14,0,(-1*LIFETIME_SF)+1,1,LIFETIME_SF)))","v":8.6949999999999985},{"$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":8.6949999999999985}]

{"sheet":"UEC-MF","index":18,"n_rows":17,"n_cols":57,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Weighted 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",{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!H$13:H$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!I$13:I$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!J$13:J$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!K$13:K$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!L$13:L$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!M$13:M$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!N$13:N$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!O$13:O$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!P$13:P$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!Q$13:Q$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!R$13:R$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!S$13:S$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!T$13:T$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!U$13:U$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!V$13:V$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!W$13:W$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!X$13:X$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!Y$13:Y$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!Z$13:Z$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AA$13:AA$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AB$13:AB$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AC$13:AC$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AD$13:AD$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AE$13:AE$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AF$13:AF$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AG$13:AG$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AH$13:AH$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AI$13:AI$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AJ$13:AJ$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AK$13:AK$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AL$13:AL$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AM$13:AM$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AN$13:AN$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AO$13:AO$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AP$13:AP$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AQ$13:AQ$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AR$13:AR$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AS$13:AS$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AT$13:AT$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AU$13:AU$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AV$13:AV$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AW$13:AW$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AX$13:AX$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AY$13:AY$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AZ$13:AZ$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BA$13:BA$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BB$13:BB$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BC$13:BC$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BD$13:BD$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BE$13:BE$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BF$13:BF$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BG$13:BG$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BH$13:BH$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BI$13:BI$17)","v":24.589460000000003}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!H$22:H$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!I$22:I$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!J$22:J$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!K$22:K$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!L$22:L$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!M$22:M$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!N$22:N$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!O$22:O$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!P$22:P$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!Q$22:Q$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!R$22:R$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!S$22:S$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!T$22:T$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!U$22:U$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!V$22:V$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!W$22:W$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!X$22:X$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!Y$22:Y$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!Z$22:Z$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AA$22:AA$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AB$22:AB$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AC$22:AC$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AD$22:AD$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AE$22:AE$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AF$22:AF$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AG$22:AG$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AH$22:AH$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AI$22:AI$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AJ$22:AJ$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AK$22:AK$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AL$22:AL$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AM$22:AM$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AN$22:AN$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AO$22:AO$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AP$22:AP$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AQ$22:AQ$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AR$22:AR$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AS$22:AS$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AT$22:AT$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AU$22:AU$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AV$22:AV$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AW$22:AW$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AX$22:AX$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AY$22:AY$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!AZ$22:AZ$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BA$22:BA$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BB$22:BB$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BC$22:BC$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BD$22:BD$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BE$22:BE$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BF$22:BF$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BG$22:BG$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BH$22:BH$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$L$14:$L$18,'Efficiency Dist - MF'!BI$22:BI$26)","v":8.6950000000000003}]
[]
[null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.58946000000001},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999995}]
[null,null,"POST-Case UEC",{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.58946000000001},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":22.48794491147099},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":20.482860129405939},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":18.907297843763669},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":17.309179782394594},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":15.604194984535978},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":13.855843909706998},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":12.13997707621076},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":10.441787210338365},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":8.6949999999999985},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":8.6950000000000021},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":8.6950000000000021},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":8.6949999999999985},{"$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$14,0,(-1*LIFETIME_MF)+1,1,LIFETIME_MF)))","v":8.6949999999999985},{"$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":8.6949999999999985}]

{"sheet":"UEC-MH","index":19,"n_rows":17,"n_cols":57,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Weighted 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",{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!H$13:H$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!I$13:I$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!J$13:J$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!K$13:K$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!L$13:L$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!M$13:M$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!N$13:N$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!O$13:O$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!P$13:P$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!Q$13:Q$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!R$13:R$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!S$13:S$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!T$13:T$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!U$13:U$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!V$13:V$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!W$13:W$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!X$13:X$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!Y$13:Y$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!Z$13:Z$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AA$13:AA$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AB$13:AB$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AC$13:AC$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AD$13:AD$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AE$13:AE$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AF$13:AF$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AG$13:AG$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AH$13:AH$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AI$13:AI$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AJ$13:AJ$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AK$13:AK$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AL$13:AL$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AM$13:AM$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AN$13:AN$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AO$13:AO$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AP$13:AP$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AQ$13:AQ$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AR$13:AR$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AS$13:AS$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AT$13:AT$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AU$13:AU$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AV$13:AV$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AW$13:AW$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AX$13:AX$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AY$13:AY$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AZ$13:AZ$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BA$13:BA$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BB$13:BB$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BC$13:BC$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BD$13:BD$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BE$13:BE$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BF$13:BF$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BG$13:BG$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BH$13:BH$17)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BI$13:BI$17)","v":24.589460000000003}]
[null,null,"POST-Case UEC",{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!H$22:H$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!I$22:I$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!J$22:J$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!K$22:K$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!L$22:L$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!M$22:M$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!N$22:N$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!O$22:O$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!P$22:P$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!Q$22:Q$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!R$22:R$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!S$22:S$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!T$22:T$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!U$22:U$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!V$22:V$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!W$22:W$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!X$22:X$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!Y$22:Y$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!Z$22:Z$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AA$22:AA$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AB$22:AB$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AC$22:AC$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AD$22:AD$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AE$22:AE$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AF$22:AF$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AG$22:AG$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AH$22:AH$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AI$22:AI$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AJ$22:AJ$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AK$22:AK$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AL$22:AL$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AM$22:AM$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AN$22:AN$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AO$22:AO$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AP$22:AP$26)","v":24.589460000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AQ$22:AQ$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AR$22:AR$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AS$22:AS$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AT$22:AT$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AU$22:AU$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AV$22:AV$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AW$22:AW$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AX$22:AX$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AY$22:AY$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!AZ$22:AZ$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BA$22:BA$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BB$22:BB$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BC$22:BC$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BD$22:BD$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BE$22:BE$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BF$22:BF$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BG$22:BG$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BH$22:BH$26)","v":8.6950000000000003},{"$f":"SUMPRODUCT('UEC Development'!$M$14:$M$18,'Efficiency Dist - MH'!BI$22:BI$26)","v":8.6950000000000003}]
[]
[null,null,"Installed UEC (Vintage Weighted Average) "]
[null,null,null,1981,1982,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"PRE-Case UEC",{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.58946000000001},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003}]
[null,null,"POST-Case UEC",{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.58946000000001},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999995},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589459999999999},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":24.589460000000006},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":22.813963484969555},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":20.856921985640824},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":19.094360375199347},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":17.294019077837461},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":15.411376603949254},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":13.600513676308969},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":11.88954566280864},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":10.283008747848125},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":8.6949999999999985},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":8.6949999999999985},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":8.6950000000000003},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":8.6950000000000021},{"$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$14,0,(-1*LIFETIME_MH)+1,1,LIFETIME_MH)))","v":8.6950000000000003},{"$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":8.6950000000000003}]

{"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",{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001}]
[null,null,{"$f":"'UEC-MH'!$C$9&\" - \"&'UEC-MH'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"'UEC-SF'!AG11","v":24.589460000000003},{"$f":"'UEC-SF'!AH11","v":24.589460000000003},{"$f":"'UEC-SF'!AI11","v":24.589460000000003},{"$f":"'UEC-SF'!AJ11","v":24.589460000000003},{"$f":"'UEC-SF'!AK11","v":24.589460000000003},{"$f":"'UEC-SF'!AL11","v":24.589460000000003},{"$f":"'UEC-SF'!AM11","v":24.589460000000003},{"$f":"'UEC-SF'!AN11","v":24.589460000000003},{"$f":"'UEC-SF'!AO11","v":24.589460000000003},{"$f":"'UEC-SF'!AP11","v":24.589460000000003},{"$f":"'UEC-SF'!AQ11","v":24.589460000000003},{"$f":"'UEC-SF'!AR11","v":24.589460000000003},{"$f":"'UEC-SF'!AS11","v":24.589460000000003},{"$f":"'UEC-SF'!AT11","v":24.589460000000003},{"$f":"'UEC-SF'!AU11","v":24.589460000000003},{"$f":"'UEC-SF'!AV11","v":24.589460000000003},{"$f":"'UEC-SF'!AW11","v":24.589460000000003},{"$f":"'UEC-SF'!AX11","v":24.589460000000003},{"$f":"'UEC-SF'!AY11","v":24.589460000000003},{"$f":"'UEC-SF'!AZ11","v":24.589460000000003},{"$f":"'UEC-SF'!BA11","v":24.589460000000003},{"$f":"'UEC-SF'!BB11","v":24.589460000000003},{"$f":"'UEC-SF'!BC11","v":24.589460000000003},{"$f":"'UEC-SF'!BD11","v":24.589460000000003},{"$f":"'UEC-SF'!BE11","v":24.589460000000003}]
[null,null,{"$f":"'UEC-MH'!$C$9&\" - \"&'UEC-MH'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"'UEC-SF'!AG12","v":24.589460000000003},{"$f":"'UEC-SF'!AH12","v":24.589460000000003},{"$f":"'UEC-SF'!AI12","v":24.589460000000003},{"$f":"'UEC-SF'!AJ12","v":24.589460000000003},{"$f":"'UEC-SF'!AK12","v":24.589460000000003},{"$f":"'UEC-SF'!AL12","v":24.589460000000003},{"$f":"'UEC-SF'!AM12","v":8.6950000000000003},{"$f":"'UEC-SF'!AN12","v":8.6950000000000003},{"$f":"'UEC-SF'!AO12","v":8.6950000000000003},{"$f":"'UEC-SF'!AP12","v":8.6950000000000003},{"$f":"'UEC-SF'!AQ12","v":8.6950000000000003},{"$f":"'UEC-SF'!AR12","v":8.6950000000000003},{"$f":"'UEC-SF'!AS12","v":8.6950000000000003},{"$f":"'UEC-SF'!AT12","v":8.6950000000000003},{"$f":"'UEC-SF'!AU12","v":8.6950000000000003},{"$f":"'UEC-SF'!AV12","v":8.6950000000000003},{"$f":"'UEC-SF'!AW12","v":8.6950000000000003},{"$f":"'UEC-SF'!AX12","v":8.6950000000000003},{"$f":"'UEC-SF'!AY12","v":8.6950000000000003},{"$f":"'UEC-SF'!AZ12","v":8.6950000000000003},{"$f":"'UEC-SF'!BA12","v":8.6950000000000003},{"$f":"'UEC-SF'!BB12","v":8.6950000000000003},{"$f":"'UEC-SF'!BC12","v":8.6950000000000003},{"$f":"'UEC-SF'!BD12","v":8.6950000000000003},{"$f":"'UEC-SF'!BE12","v":8.6950000000000003}]
[null,null,{"$f":"'UEC-MH'!$C$14&\" - \"&'UEC-MH'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"'UEC-SF'!AG16","v":24.589460000000003},{"$f":"'UEC-SF'!AH16","v":24.589460000000006},{"$f":"'UEC-SF'!AI16","v":24.589460000000006},{"$f":"'UEC-SF'!AJ16","v":24.589460000000006},{"$f":"'UEC-SF'!AK16","v":24.589460000000003},{"$f":"'UEC-SF'!AL16","v":24.589460000000003},{"$f":"'UEC-SF'!AM16","v":24.589460000000003},{"$f":"'UEC-SF'!AN16","v":24.589460000000003},{"$f":"'UEC-SF'!AO16","v":24.589459999999999},{"$f":"'UEC-SF'!AP16","v":24.589460000000003},{"$f":"'UEC-SF'!AQ16","v":24.589460000000003},{"$f":"'UEC-SF'!AR16","v":24.589460000000003},{"$f":"'UEC-SF'!AS16","v":24.58946000000001},{"$f":"'UEC-SF'!AT16","v":24.589460000000003},{"$f":"'UEC-SF'!AU16","v":24.589460000000006},{"$f":"'UEC-SF'!AV16","v":24.589460000000003},{"$f":"'UEC-SF'!AW16","v":24.589459999999992},{"$f":"'UEC-SF'!AX16","v":24.589459999999995},{"$f":"'UEC-SF'!AY16","v":24.589459999999992},{"$f":"'UEC-SF'!AZ16","v":24.589459999999999},{"$f":"'UEC-SF'!BA16","v":24.589459999999999},{"$f":"'UEC-SF'!BB16","v":24.589459999999995},{"$f":"'UEC-SF'!BC16","v":24.589459999999995},{"$f":"'UEC-SF'!BD16","v":24.589459999999999},{"$f":"'UEC-SF'!BE16","v":24.589459999999999}]
[null,null,{"$f":"'UEC-MH'!$C$14&\" - \"&'UEC-MH'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"'UEC-SF'!AG17","v":24.589460000000003},{"$f":"'UEC-SF'!AH17","v":24.589460000000006},{"$f":"'UEC-SF'!AI17","v":24.589460000000006},{"$f":"'UEC-SF'!AJ17","v":24.589460000000006},{"$f":"'UEC-SF'!AK17","v":24.589460000000003},{"$f":"'UEC-SF'!AL17","v":24.589460000000003},{"$f":"'UEC-SF'!AM17","v":22.753943962621278},{"$f":"'UEC-SF'!AN17","v":20.933786248827111},{"$f":"'UEC-SF'!AO17","v":19.263735485664302},{"$f":"'UEC-SF'!AP17","v":17.510250759772948},{"$f":"'UEC-SF'!AQ17","v":15.681315579668672},{"$f":"'UEC-SF'!AR17","v":13.886126585248245},{"$f":"'UEC-SF'!AS17","v":12.131604668509858},{"$f":"'UEC-SF'!AT17","v":10.385217901362822},{"$f":"'UEC-SF'!AU17","v":8.6950000000000003},{"$f":"'UEC-SF'!AV17","v":8.6950000000000003},{"$f":"'UEC-SF'!AW17","v":8.6949999999999985},{"$f":"'UEC-SF'!AX17","v":8.6949999999999985},{"$f":"'UEC-SF'!AY17","v":8.6949999999999985},{"$f":"'UEC-SF'!AZ17","v":8.6950000000000003},{"$f":"'UEC-SF'!BA17","v":8.6949999999999985},{"$f":"'UEC-SF'!BB17","v":8.6950000000000003},{"$f":"'UEC-SF'!BC17","v":8.6949999999999985},{"$f":"'UEC-SF'!BD17","v":8.6949999999999985},{"$f":"'UEC-SF'!BE17","v":8.6949999999999985}]
[]
[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",{"$f":"'Shipments and Stock - SF'!AH11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AI11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AJ11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AK11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AL11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AM11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AN11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AO11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AP11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AQ11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AR11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AS11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AT11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AU11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AV11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AW11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AX11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AY11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!AZ11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!BA11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!BB11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!BC11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!BD11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!BE11","v":443089.10679059796},{"$f":"'Shipments and Stock - SF'!BF11","v":443089.10679059796}]
[null,null,"Replacement Shipments",{"$f":"'Shipments and Stock - SF'!AH12","v":409364.44314757682},{"$f":"'Shipments and Stock - SF'!AI12","v":430015.00132824009},{"$f":"'Shipments and Stock - SF'!AJ12","v":439526.04936013592},{"$f":"'Shipments and Stock - SF'!AK12","v":439639.49236635532},{"$f":"'Shipments and Stock - SF'!AL12","v":450936.33578717092},{"$f":"'Shipments and Stock - SF'!AM12","v":446423.09638712736},{"$f":"'Shipments and Stock - SF'!AN12","v":439857.07896016573},{"$f":"'Shipments and Stock - SF'!AO12","v":452061.45820618747},{"$f":"'Shipments and Stock - SF'!AP12","v":425393.04700735299},{"$f":"'Shipments and Stock - SF'!AQ12","v":463950.40171264572},{"$f":"'Shipments and Stock - SF'!AR12","v":500548.66969388252},{"$f":"'Shipments and Stock - SF'!AS12","v":505470.0124116902},{"$f":"'Shipments and Stock - SF'!AT12","v":507251.77697312413},{"$f":"'Shipments and Stock - SF'!AU12","v":518071.71898891393},{"$f":"'Shipments and Stock - SF'!AV12","v":513767.10480360588},{"$f":"'Shipments and Stock - SF'!AW12","v":507417.85043312924},{"$f":"'Shipments and Stock - SF'!AX12","v":518438.6720406781},{"$f":"'Shipments and Stock - SF'!AY12","v":490448.14320969017},{"$f":"'Shipments and Stock - SF'!AZ12","v":527580.60130278661},{"$f":"'Shipments and Stock - SF'!BA12","v":563102.78137906548},{"$f":"'Shipments and Stock - SF'!BB12","v":566388.59444627899},{"$f":"'Shipments and Stock - SF'!BC12","v":567088.15664870618},{"$f":"'Shipments and Stock - SF'!BD12","v":577127.82162254665},{"$f":"'Shipments and Stock - SF'!BE12","v":571929.07392168127},{"$f":"'Shipments and Stock - SF'!BF12","v":565381.43639360589}]
[null,null,"Net New Shipments",{"$f":"'Shipments and Stock - SF'!AH13","v":54585.958565068897},{"$f":"'Shipments and Stock - SF'!AI13","v":70533.668365642428},{"$f":"'Shipments and Stock - SF'!AJ13","v":65943.963051554281},{"$f":"'Shipments and Stock - SF'!AK13","v":67612.284606768837},{"$f":"'Shipments and Stock - SF'!AL13","v":67135.38320174301},{"$f":"'Shipments and Stock - SF'!AM13","v":67344.008416478522},{"$f":"'Shipments and Stock - SF'!AN13","v":67560.771472963504},{"$f":"'Shipments and Stock - SF'!AO13","v":66377.213834490627},{"$f":"'Shipments and Stock - SF'!AP13","v":65055.096202337183},{"$f":"'Shipments and Stock - SF'!AQ13","v":63630.199590140954},{"$f":"'Shipments and Stock - SF'!AR13","v":62554.111685182899},{"$f":"'Shipments and Stock - SF'!AS13","v":60918.58203458877},{"$f":"'Shipments and Stock - SF'!AT13","v":59836.379675582073},{"$f":"'Shipments and Stock - SF'!AU13","v":59056.102633632763},{"$f":"'Shipments and Stock - SF'!AV13","v":58161.969118075445},{"$f":"'Shipments and Stock - SF'!AW13","v":57963.585960476659},{"$f":"'Shipments and Stock - SF'!AX13","v":57436.490319098346},{"$f":"'Shipments and Stock - SF'!AY13","v":56309.7468819106},{"$f":"'Shipments and Stock - SF'!AZ13","v":54843.449490590021},{"$f":"'Shipments and Stock - SF'!BA13","v":53843.693314080127},{"$f":"'Shipments and Stock - SF'!BB13","v":53627.476284580305},{"$f":"'Shipments and Stock - SF'!BC13","v":54163.751047426835},{"$f":"'Shipments and Stock - SF'!BD13","v":54705.388557900675},{"$f":"'Shipments and Stock - SF'!BE13","v":55252.442443479784},{"$f":"'Shipments and Stock - SF'!BF13","v":55804.966867915355}]
[null,null,"Total Model Shipments",{"$f":"'Shipments and Stock - SF'!AH14","v":463950.40171264572},{"$f":"'Shipments and Stock - SF'!AI14","v":500548.66969388252},{"$f":"'Shipments and Stock - SF'!AJ14","v":505470.0124116902},{"$f":"'Shipments and Stock - SF'!AK14","v":507251.77697312413},{"$f":"'Shipments and Stock - SF'!AL14","v":518071.71898891393},{"$f":"'Shipments and Stock - SF'!AM14","v":513767.10480360588},{"$f":"'Shipments and Stock - SF'!AN14","v":507417.85043312924},{"$f":"'Shipments and Stock - SF'!AO14","v":518438.6720406781},{"$f":"'Shipments and Stock - SF'!AP14","v":490448.14320969017},{"$f":"'Shipments and Stock - SF'!AQ14","v":527580.60130278673},{"$f":"'Shipments and Stock - SF'!AR14","v":563102.78137906548},{"$f":"'Shipments and Stock - SF'!AS14","v":566388.59444627899},{"$f":"'Shipments and Stock - SF'!AT14","v":567088.15664870618},{"$f":"'Shipments and Stock - SF'!AU14","v":577127.82162254665},{"$f":"'Shipments and Stock - SF'!AV14","v":571929.07392168138},{"$f":"'Shipments and Stock - SF'!AW14","v":565381.43639360589},{"$f":"'Shipments and Stock - SF'!AX14","v":575875.16235977644},{"$f":"'Shipments and Stock - SF'!AY14","v":546757.89009160083},{"$f":"'Shipments and Stock - SF'!AZ14","v":582424.05079337663},{"$f":"'Shipments and Stock - SF'!BA14","v":616946.4746931456},{"$f":"'Shipments and Stock - SF'!BB14","v":620016.0707308593},{"$f":"'Shipments and Stock - SF'!BC14","v":621251.90769613301},{"$f":"'Shipments and Stock - SF'!BD14","v":631833.21018044732},{"$f":"'Shipments and Stock - SF'!BE14","v":627181.51636516105},{"$f":"'Shipments and Stock - SF'!BF14","v":621186.40326152125}]
[null,null,"Model Installed Stock",{"$f":"'Shipments and Stock - SF'!AH15","v":3987801.9611153817},{"$f":"'Shipments and Stock - SF'!AI15","v":4058335.6294810241},{"$f":"'Shipments and Stock - SF'!AJ15","v":4124279.5925325784},{"$f":"'Shipments and Stock - SF'!AK15","v":4191891.8771393471},{"$f":"'Shipments and Stock - SF'!AL15","v":4259027.2603410902},{"$f":"'Shipments and Stock - SF'!AM15","v":4326371.2687575687},{"$f":"'Shipments and Stock - SF'!AN15","v":4393932.0402305322},{"$f":"'Shipments and Stock - SF'!AO15","v":4460309.2540650228},{"$f":"'Shipments and Stock - SF'!AP15","v":4525364.35026736},{"$f":"'Shipments and Stock - SF'!AQ15","v":4588994.5498575009},{"$f":"'Shipments and Stock - SF'!AR15","v":4651548.6615426838},{"$f":"'Shipments and Stock - SF'!AS15","v":4712467.2435772726},{"$f":"'Shipments and Stock - SF'!AT15","v":4772303.6232528547},{"$f":"'Shipments and Stock - SF'!AU15","v":4831359.7258864874},{"$f":"'Shipments and Stock - SF'!AV15","v":4889521.6950045628},{"$f":"'Shipments and Stock - SF'!AW15","v":4947485.2809650395},{"$f":"'Shipments and Stock - SF'!AX15","v":5004921.7712841379},{"$f":"'Shipments and Stock - SF'!AY15","v":5061231.5181660485},{"$f":"'Shipments and Stock - SF'!AZ15","v":5116074.9676566385},{"$f":"'Shipments and Stock - SF'!BA15","v":5169918.6609707186},{"$f":"'Shipments and Stock - SF'!BB15","v":5223546.1372552989},{"$f":"'Shipments and Stock - SF'!BC15","v":5277709.8883027257},{"$f":"'Shipments and Stock - SF'!BD15","v":5332415.2768606264},{"$f":"'Shipments and Stock - SF'!BE15","v":5387667.7193041062},{"$f":"'Shipments and Stock - SF'!BF15","v":5443472.6861720216}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":7699116.3195934305},{"$f":"E12*E19","v":7699116.3195934305},7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305,7699116.3195934305]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":11408289.844897034},{"$f":"E13*E22","v":12308221.491490938},12429234.651396761,12473047.279809559,12739103.81120914,12633255.672884077,12477130.936511416,12748126.988597374,12059854.99952895,12972922.092510823,13846393.318609277,13927189.687593,13944391.544387097,14191261.484674748,14063427.086034229,13902424.214943118,14160459.269839229,13444481.268091816,14321492.900021704,15170380.661608119,15245860.370593637,15276248.934217757,15536437.448403703,15422054.809400475,15274638.215543048]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":11408289.844897034},{"$f":"E14*E22","v":12308221.491490938},12429234.651396761,12473047.279809559,12739103.81120914,12633255.672884077,4411998.2095160587,4507824.2533936966,4264446.6052082563,4587313.3283277312,4896178.6840909747,4924748.8287103958,4930831.5220605005,5018126.4090080429,4972923.2977490202,4915991.5894424031,5007234.5367182568,4754059.854346469,5064177.1216484103,5364349.5974569013,5391039.7350048218,5401785.3374178763,5493789.7625189899,5453343.2847950757,5401215.7763589276]
[]
[null,null,"Total Energy Consumption (kWh)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D15*D$23","v":98057896.810768247},{"$f":"E15*E$23","v":99792281.627698481},101413808.06939615,103076357.63724291,104727180.45706683,106383133.2582635,{"$f":"J15*J$23","v":108044416.14596707},109676595.99046172,111276265.67632523,112840897.92393903,114379069.75105737,115877024.78725362,117348369.05183119,118800526.72529677,120230698.13844693,121655991.41687861,123068323.69812042,124452949.9666833,125801520.77419417,127125508.11719304,128444178.80019368,129776036.19002432,131121212.15375328,132479839.87711954,133852053.87771948]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":98057896.810768247},{"$f":"E16*E$23","v":99792281.627698481},101413808.06939615,103076357.63724291,104727180.45706683,106383133.2582635,{"$f":"J16*J$23","v":99979283.418971717},93371160.52826269,87175421.819805518,80354445.303236216,72942402.495836243,65437916.673149884,57895700.915400848,50174723.513199724,42514391.138064675,43018384.517991021,43517794.801315568,44007408.050453782,44484271.84377446,44952442.757140398,45418733.663434818,45889687.478792205,46365350.832303137,46845770.819349192,47330995.006265722]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.186162081995009},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.384015700170943},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.56899476036917},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.758653620493146},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.946974727021084},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":12.13588104702983},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":12.325395407936011},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":12.511589777602294},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":12.694075482126994},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":12.872564216739566},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":13.048034422890414},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":13.218916813512847},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":13.386763524051014},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":13.552421483606748},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":13.715571313991207},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":13.878164660834885},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":14.039279454496967},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":14.197233626133162},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":14.351074694751787},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":14.502111352634387},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":14.652541501276943},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":14.804475951405923},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":14.957929746036196},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":15.11291807861277},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":15.269456294515113}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.186162081995009},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.384015700170943},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.56899476036917},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.758653620493146},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.946974727021084},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":12.13588104702983},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":11.40534832523063},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":10.651512722822574},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":9.9447207186636462},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":9.1666033884595279},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":8.3210589203554921},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":7.4649688196611779},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.604574596783122},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.7237877610312253},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.8499191350746838},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.9074132464055467},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.9643845312931294},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.0202381987741029},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.0746374451031784},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.1280450327561491},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.1812381546240953},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.2349632077107238},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.2892255113282154},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.3440304379818837},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.3993834139020898}]
[]
[null,null,"Savings (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",{"$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$10)","v":0},{"$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$10)","v":0.92004708270537949},{"$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$10)","v":0.94002997207434147},{"$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$10)","v":0.8892777086836291},{"$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$10)","v":0.95660606481668864},{"$f":"IF(AND(N42>=STANDARD_YEAR,(N42-STANDARD_YEAR)<LIFETIME_SF),\n(N13-N14)*N22,\n(N13-N14)*N21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.0210146742548829},{"$f":"IF(AND(O42>=STANDARD_YEAR,(O42-STANDARD_YEAR)<LIFETIME_SF),\n(O13-O14)*O22,\n(O13-O14)*O21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.0269724913167471},{"$f":"IF(AND(P42>=STANDARD_YEAR,(P42-STANDARD_YEAR)<LIFETIME_SF),\n(P13-P14)*P22,\n(P13-P14)*P21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.0282409334162212},{"$f":"IF(AND(Q42>=STANDARD_YEAR,(Q42-STANDARD_YEAR)<LIFETIME_SF),\n(Q13-Q14)*Q22,\n(Q13-Q14)*Q21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.0464447953076321},{"$f":"IF(AND(R42>=STANDARD_YEAR,(R42-STANDARD_YEAR)<LIFETIME_SF),\n(R13-R14)*R22,\n(R13-R14)*R21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.0370184563410003},{"$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$10)","v":0.10509923551281747},{"$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$10)","v":0.10414350877450332},{"$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$10)","v":0.10210050415521936},{"$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$10)","v":9.9441822289550952E-2},{"$f":"IF(AND(W42>=STANDARD_YEAR,(W42-STANDARD_YEAR)<LIFETIME_SF),\n(W13-W14)*W22,\n(W13-W14)*W21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":9.762907022962744E-2},{"$f":"IF(AND(X42>=STANDARD_YEAR,(X42-STANDARD_YEAR)<LIFETIME_SF),\n(X13-X14)*X22,\n(X13-X14)*X21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":9.7237026774607632E-2},{"$f":"IF(AND(Y42>=STANDARD_YEAR,(Y42-STANDARD_YEAR)<LIFETIME_SF),\n(Y13-Y14)*Y22,\n(Y13-Y14)*Y21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":9.8209397042355012E-2},{"$f":"IF(AND(Z42>=STANDARD_YEAR,(Z42-STANDARD_YEAR)<LIFETIME_SF),\n(Z13-Z14)*Z22,\n(Z13-Z14)*Z21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":9.9191491012777785E-2},{"$f":"IF(AND(AA42>=STANDARD_YEAR,(AA42-STANDARD_YEAR)<LIFETIME_SF),\n(AA13-AA14)*AA22,\n(AA13-AA14)*AA21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.10018340592290574},{"$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$10)","v":0.1011852399821362}]
[null,null,"Cumulative Savings",{"$f":"D39-D40","v":0},0,0,0,0,0,{"$f":"J39-J40","v":0.9200470827053806},1.8600770547797207,2.749354763463348,{"$f":"M39-M40","v":3.7059608282800376},4.7269755025349216,5.7539479938516687,6.7821889272678924,7.8286337225755229,8.8656521789165232,8.9707514144293388,9.0748949232038374,9.1769954273590599,9.2764372496486089,9.3740663198782386,9.4713033466528476,9.5695127436951992,9.668704234707981,9.7688876406308864,9.8700728806130229]
[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$44:I44)","v":0},{"$f":"SUM($D$44:J44)","v":0.9200470827053806},{"$f":"SUM($D$44:K44)","v":2.7801241374851013},{"$f":"SUM($D$44:L44)","v":5.5294789009484493},{"$f":"SUM($D$44:M44)","v":9.2354397292284869},{"$f":"SUM($D$44:N44)","v":13.962415231763408},{"$f":"SUM($D$44:O44)","v":19.716363225615076},{"$f":"SUM($D$44:P44)","v":26.498552152882969},{"$f":"SUM($D$44:Q44)","v":34.32718587545849},{"$f":"SUM($D$44:R44)","v":43.192838054375017},{"$f":"SUM($D$44:S44)","v":52.163589468804354},{"$f":"SUM($D$44:T44)","v":61.238484392008189},{"$f":"SUM($D$44:U44)","v":70.415479819367249},{"$f":"SUM($D$44:V44)","v":79.691917069015858},{"$f":"SUM($D$44:W44)","v":89.065983388894097},{"$f":"SUM($D$44:X44)","v":98.537286735546942},{"$f":"SUM($D$44:Y44)","v":108.10679947924214},{"$f":"SUM($D$44:Z44)","v":117.77550371395012},{"$f":"SUM($D$44:AA44)","v":127.54439135458099},{"$f":"SUM($D$44:AB44)","v":137.41446423519403}]
[null,null,"Check",{"$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",{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001}]
[null,null,{"$f":"'UEC-MH'!$C$9&\" - \"&'UEC-MH'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"'UEC-MF'!AG11","v":24.589460000000003},{"$f":"'UEC-MF'!AH11","v":24.589460000000003},{"$f":"'UEC-MF'!AI11","v":24.589460000000003},{"$f":"'UEC-MF'!AJ11","v":24.589460000000003},{"$f":"'UEC-MF'!AK11","v":24.589460000000003},{"$f":"'UEC-MF'!AL11","v":24.589460000000003},{"$f":"'UEC-MF'!AM11","v":24.589460000000003},{"$f":"'UEC-MF'!AN11","v":24.589460000000003},{"$f":"'UEC-MF'!AO11","v":24.589460000000003},{"$f":"'UEC-MF'!AP11","v":24.589460000000003},{"$f":"'UEC-MF'!AQ11","v":24.589460000000003},{"$f":"'UEC-MF'!AR11","v":24.589460000000003},{"$f":"'UEC-MF'!AS11","v":24.589460000000003},{"$f":"'UEC-MF'!AT11","v":24.589460000000003},{"$f":"'UEC-MF'!AU11","v":24.589460000000003},{"$f":"'UEC-MF'!AV11","v":24.589460000000003},{"$f":"'UEC-MF'!AW11","v":24.589460000000003},{"$f":"'UEC-MF'!AX11","v":24.589460000000003},{"$f":"'UEC-MF'!AY11","v":24.589460000000003},{"$f":"'UEC-MF'!AZ11","v":24.589460000000003},{"$f":"'UEC-MF'!BA11","v":24.589460000000003},{"$f":"'UEC-MF'!BB11","v":24.589460000000003},{"$f":"'UEC-MF'!BC11","v":24.589460000000003},{"$f":"'UEC-MF'!BD11","v":24.589460000000003},{"$f":"'UEC-MF'!BE11","v":24.589460000000003}]
[null,null,{"$f":"'UEC-MH'!$C$9&\" - \"&'UEC-MH'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"'UEC-MF'!AG12","v":24.589460000000003},{"$f":"'UEC-MF'!AH12","v":24.589460000000003},{"$f":"'UEC-MF'!AI12","v":24.589460000000003},{"$f":"'UEC-MF'!AJ12","v":24.589460000000003},{"$f":"'UEC-MF'!AK12","v":24.589460000000003},{"$f":"'UEC-MF'!AL12","v":24.589460000000003},{"$f":"'UEC-MF'!AM12","v":8.6950000000000003},{"$f":"'UEC-MF'!AN12","v":8.6950000000000003},{"$f":"'UEC-MF'!AO12","v":8.6950000000000003},{"$f":"'UEC-MF'!AP12","v":8.6950000000000003},{"$f":"'UEC-MF'!AQ12","v":8.6950000000000003},{"$f":"'UEC-MF'!AR12","v":8.6950000000000003},{"$f":"'UEC-MF'!AS12","v":8.6950000000000003},{"$f":"'UEC-MF'!AT12","v":8.6950000000000003},{"$f":"'UEC-MF'!AU12","v":8.6950000000000003},{"$f":"'UEC-MF'!AV12","v":8.6950000000000003},{"$f":"'UEC-MF'!AW12","v":8.6950000000000003},{"$f":"'UEC-MF'!AX12","v":8.6950000000000003},{"$f":"'UEC-MF'!AY12","v":8.6950000000000003},{"$f":"'UEC-MF'!AZ12","v":8.6950000000000003},{"$f":"'UEC-MF'!BA12","v":8.6950000000000003},{"$f":"'UEC-MF'!BB12","v":8.6950000000000003},{"$f":"'UEC-MF'!BC12","v":8.6950000000000003},{"$f":"'UEC-MF'!BD12","v":8.6950000000000003},{"$f":"'UEC-MF'!BE12","v":8.6950000000000003}]
[null,null,{"$f":"'UEC-MH'!$C$14&\" - \"&'UEC-MH'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"'UEC-MF'!AG16","v":24.589460000000003},{"$f":"'UEC-MF'!AH16","v":24.589460000000003},{"$f":"'UEC-MF'!AI16","v":24.589460000000006},{"$f":"'UEC-MF'!AJ16","v":24.589460000000003},{"$f":"'UEC-MF'!AK16","v":24.589460000000003},{"$f":"'UEC-MF'!AL16","v":24.589460000000006},{"$f":"'UEC-MF'!AM16","v":24.589459999999999},{"$f":"'UEC-MF'!AN16","v":24.589460000000003},{"$f":"'UEC-MF'!AO16","v":24.589460000000003},{"$f":"'UEC-MF'!AP16","v":24.589459999999999},{"$f":"'UEC-MF'!AQ16","v":24.589459999999999},{"$f":"'UEC-MF'!AR16","v":24.589460000000006},{"$f":"'UEC-MF'!AS16","v":24.589459999999999},{"$f":"'UEC-MF'!AT16","v":24.589459999999999},{"$f":"'UEC-MF'!AU16","v":24.589459999999999},{"$f":"'UEC-MF'!AV16","v":24.589460000000003},{"$f":"'UEC-MF'!AW16","v":24.589460000000003},{"$f":"'UEC-MF'!AX16","v":24.589460000000006},{"$f":"'UEC-MF'!AY16","v":24.589460000000003},{"$f":"'UEC-MF'!AZ16","v":24.589460000000006},{"$f":"'UEC-MF'!BA16","v":24.589460000000003},{"$f":"'UEC-MF'!BB16","v":24.589459999999999},{"$f":"'UEC-MF'!BC16","v":24.589459999999999},{"$f":"'UEC-MF'!BD16","v":24.589459999999999},{"$f":"'UEC-MF'!BE16","v":24.589459999999995}]
[null,null,{"$f":"'UEC-MH'!$C$14&\" - \"&'UEC-MH'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"'UEC-MF'!AG17","v":24.589460000000003},{"$f":"'UEC-MF'!AH17","v":24.589460000000003},{"$f":"'UEC-MF'!AI17","v":24.589460000000006},{"$f":"'UEC-MF'!AJ17","v":24.589460000000003},{"$f":"'UEC-MF'!AK17","v":24.589460000000003},{"$f":"'UEC-MF'!AL17","v":24.589460000000006},{"$f":"'UEC-MF'!AM17","v":22.48794491147099},{"$f":"'UEC-MF'!AN17","v":20.482860129405939},{"$f":"'UEC-MF'!AO17","v":18.907297843763669},{"$f":"'UEC-MF'!AP17","v":17.309179782394594},{"$f":"'UEC-MF'!AQ17","v":15.604194984535978},{"$f":"'UEC-MF'!AR17","v":13.855843909706998},{"$f":"'UEC-MF'!AS17","v":12.13997707621076},{"$f":"'UEC-MF'!AT17","v":10.441787210338365},{"$f":"'UEC-MF'!AU17","v":8.6949999999999985},{"$f":"'UEC-MF'!AV17","v":8.6950000000000021},{"$f":"'UEC-MF'!AW17","v":8.6950000000000003},{"$f":"'UEC-MF'!AX17","v":8.6950000000000003},{"$f":"'UEC-MF'!AY17","v":8.6950000000000003},{"$f":"'UEC-MF'!AZ17","v":8.6950000000000003},{"$f":"'UEC-MF'!BA17","v":8.6950000000000021},{"$f":"'UEC-MF'!BB17","v":8.6950000000000003},{"$f":"'UEC-MF'!BC17","v":8.6949999999999985},{"$f":"'UEC-MF'!BD17","v":8.6949999999999985},{"$f":"'UEC-MF'!BE17","v":8.6949999999999985}]
[]
[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",{"$f":"'Shipments and Stock - MF'!AH11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AI11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AJ11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AK11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AL11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AM11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AN11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AO11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AP11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AQ11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AR11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AS11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AT11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AU11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AV11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AW11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AX11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AY11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!AZ11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!BA11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!BB11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!BC11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!BD11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!BE11","v":107592.07157625884},{"$f":"'Shipments and Stock - MF'!BF11","v":107592.07157625884}]
[null,null,"Replacement Shipments",{"$f":"'Shipments and Stock - MF'!AH12","v":87729.013021836538},{"$f":"'Shipments and Stock - MF'!AI12","v":95215.91368683202},{"$f":"'Shipments and Stock - MF'!AJ12","v":105193.63274612196},{"$f":"'Shipments and Stock - MF'!AK12","v":106467.21184981115},{"$f":"'Shipments and Stock - MF'!AL12","v":108518.68148388769},{"$f":"'Shipments and Stock - MF'!AM12","v":115454.10341100389},{"$f":"'Shipments and Stock - MF'!AN12","v":122403.90519206024},{"$f":"'Shipments and Stock - MF'!AO12","v":120281.12559302879},{"$f":"'Shipments and Stock - MF'!AP12","v":94840.650184006328},{"$f":"'Shipments and Stock - MF'!AQ12","v":99953.420039577424},{"$f":"'Shipments and Stock - MF'!AR12","v":111610.21472745512},{"$f":"'Shipments and Stock - MF'!AS12","v":119440.09514987597},{"$f":"'Shipments and Stock - MF'!AT12","v":121516.34538935301},{"$f":"'Shipments and Stock - MF'!AU12","v":124681.17872738463},{"$f":"'Shipments and Stock - MF'!AV12","v":132938.57045520068},{"$f":"'Shipments and Stock - MF'!AW12","v":140974.33334763296},{"$f":"'Shipments and Stock - MF'!AX12","v":139461.01936543692},{"$f":"'Shipments and Stock - MF'!AY12","v":114689.2018269218},{"$f":"'Shipments and Stock - MF'!AZ12","v":120574.92255275325},{"$f":"'Shipments and Stock - MF'!BA12","v":132688.5341122449},{"$f":"'Shipments and Stock - MF'!BB12","v":140146.06506379868},{"$f":"'Shipments and Stock - MF'!BC12","v":142454.02534354493},{"$f":"'Shipments and Stock - MF'!BD12","v":145715.10802545582},{"$f":"'Shipments and Stock - MF'!BE12","v":153914.11093422858},{"$f":"'Shipments and Stock - MF'!BF12","v":161723.19638167106}]
[null,null,"Net New Shipments",{"$f":"'Shipments and Stock - MF'!AH13","v":12224.407017740887},{"$f":"'Shipments and Stock - MF'!AI13","v":16394.301040623104},{"$f":"'Shipments and Stock - MF'!AJ13","v":14246.462403754005},{"$f":"'Shipments and Stock - MF'!AK13","v":15049.133539541857},{"$f":"'Shipments and Stock - MF'!AL13","v":16162.497243496939},{"$f":"'Shipments and Stock - MF'!AM13","v":17484.46704419679},{"$f":"'Shipments and Stock - MF'!AN13","v":18570.428155572736},{"$f":"'Shipments and Stock - MF'!AO13","v":19179.893772408133},{"$f":"'Shipments and Stock - MF'!AP13","v":19848.551642915467},{"$f":"'Shipments and Stock - MF'!AQ13","v":20621.50251317583},{"$f":"'Shipments and Stock - MF'!AR13","v":21078.319384789793},{"$f":"'Shipments and Stock - MF'!AS13","v":20705.969913922716},{"$f":"'Shipments and Stock - MF'!AT13","v":20937.679954191903},{"$f":"'Shipments and Stock - MF'!AU13","v":21033.929298071202},{"$f":"'Shipments and Stock - MF'!AV13","v":20975.540479027899},{"$f":"'Shipments and Stock - MF'!AW13","v":20748.863034038102},{"$f":"'Shipments and Stock - MF'!AX13","v":20437.70339279715},{"$f":"'Shipments and Stock - MF'!AY13","v":20341.16678149323},{"$f":"'Shipments and Stock - MF'!AZ13","v":20300.327674476895},{"$f":"'Shipments and Stock - MF'!BA13","v":20232.653186729643},{"$f":"'Shipments and Stock - MF'!BB13","v":20012.521261864342},{"$f":"'Shipments and Stock - MF'!BC13","v":20212.646474482957},{"$f":"'Shipments and Stock - MF'!BD13","v":20414.772939227987},{"$f":"'Shipments and Stock - MF'!BE13","v":20618.920668620151},{"$f":"'Shipments and Stock - MF'!BF13","v":20825.109875306487}]
[null,null,"Total Model Shipments",{"$f":"'Shipments and Stock - MF'!AH14","v":99953.420039577424},{"$f":"'Shipments and Stock - MF'!AI14","v":111610.21472745512},{"$f":"'Shipments and Stock - MF'!AJ14","v":119440.09514987597},{"$f":"'Shipments and Stock - MF'!AK14","v":121516.34538935301},{"$f":"'Shipments and Stock - MF'!AL14","v":124681.17872738463},{"$f":"'Shipments and Stock - MF'!AM14","v":132938.57045520068},{"$f":"'Shipments and Stock - MF'!AN14","v":140974.33334763296},{"$f":"'Shipments and Stock - MF'!AO14","v":139461.01936543692},{"$f":"'Shipments and Stock - MF'!AP14","v":114689.2018269218},{"$f":"'Shipments and Stock - MF'!AQ14","v":120574.92255275325},{"$f":"'Shipments and Stock - MF'!AR14","v":132688.5341122449},{"$f":"'Shipments and Stock - MF'!AS14","v":140146.06506379868},{"$f":"'Shipments and Stock - MF'!AT14","v":142454.0253435449},{"$f":"'Shipments and Stock - MF'!AU14","v":145715.10802545582},{"$f":"'Shipments and Stock - MF'!AV14","v":153914.11093422858},{"$f":"'Shipments and Stock - MF'!AW14","v":161723.19638167106},{"$f":"'Shipments and Stock - MF'!AX14","v":159898.72275823407},{"$f":"'Shipments and Stock - MF'!AY14","v":135030.36860841501},{"$f":"'Shipments and Stock - MF'!AZ14","v":140875.25022723014},{"$f":"'Shipments and Stock - MF'!BA14","v":152921.18729897455},{"$f":"'Shipments and Stock - MF'!BB14","v":160158.58632566303},{"$f":"'Shipments and Stock - MF'!BC14","v":162666.67181802788},{"$f":"'Shipments and Stock - MF'!BD14","v":166129.88096468381},{"$f":"'Shipments and Stock - MF'!BE14","v":174533.03160284873},{"$f":"'Shipments and Stock - MF'!BF14","v":182548.30625697755}]
[null,null,"Model Installed Stock",{"$f":"'Shipments and Stock - MF'!AH15","v":968328.64418632956},{"$f":"'Shipments and Stock - MF'!AI15","v":984722.94522695267},{"$f":"'Shipments and Stock - MF'!AJ15","v":998969.40763070667},{"$f":"'Shipments and Stock - MF'!AK15","v":1014018.5411702485},{"$f":"'Shipments and Stock - MF'!AL15","v":1030181.0384137455},{"$f":"'Shipments and Stock - MF'!AM15","v":1047665.5054579423},{"$f":"'Shipments and Stock - MF'!AN15","v":1066235.933613515},{"$f":"'Shipments and Stock - MF'!AO15","v":1085415.8273859231},{"$f":"'Shipments and Stock - MF'!AP15","v":1105264.3790288386},{"$f":"'Shipments and Stock - MF'!AQ15","v":1125885.8815420144},{"$f":"'Shipments and Stock - MF'!AR15","v":1146964.2009268042},{"$f":"'Shipments and Stock - MF'!AS15","v":1167670.1708407269},{"$f":"'Shipments and Stock - MF'!AT15","v":1188607.8507949188},{"$f":"'Shipments and Stock - MF'!AU15","v":1209641.78009299},{"$f":"'Shipments and Stock - MF'!AV15","v":1230617.3205720179},{"$f":"'Shipments and Stock - MF'!AW15","v":1251366.183606056},{"$f":"'Shipments and Stock - MF'!AX15","v":1271803.8869988532},{"$f":"'Shipments and Stock - MF'!AY15","v":1292145.0537803464},{"$f":"'Shipments and Stock - MF'!AZ15","v":1312445.3814548233},{"$f":"'Shipments and Stock - MF'!BA15","v":1332678.0346415529},{"$f":"'Shipments and Stock - MF'!BB15","v":1352690.5559034173},{"$f":"'Shipments and Stock - MF'!BC15","v":1372903.2023779002},{"$f":"'Shipments and Stock - MF'!BD15","v":1393317.9753171282},{"$f":"'Shipments and Stock - MF'!BE15","v":1413936.8959857484},{"$f":"'Shipments and Stock - MF'!BF15","v":1434762.0058610549}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":1869519.8357090736},1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736,1869519.8357090736]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":2457800.6239263876},{"$f":"E13*E22","v":2744434.9106321689},2936967.4420840694,2988021.3142976807,3065842.8570698756,3268887.6606653393,3466482.730878287,3429271.1572456369,2820145.5407550209,2964872.2351140245,3262739.4020116818,3446116.0610436755,3502867.5580240837,3583055.820187625,3784664.8742527766,3976686.0684992457,3931823.2473146869,3320323.8476818767,3464046.3304524668,3760249.4182406431,3938213.1521114386,3999885.6200025245,4085044.0627858541,4291672.9992769854,4488764.2747736992]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":2457800.6239263876},{"$f":"E14*E22","v":2744434.9106321689},2936967.4420840694,2988021.3142976807,3065842.8570698756,3268887.6606653393,1225771.8284576687,1212613.563382474,997222.60988508502,1048398.9515961896,1153726.8041059694,1218570.0357297296,1238637.7503621229,1266992.8642813384,1338283.1945731174,1406183.19253863,1390319.3943828454,1174089.0550501687,1224910.300725766,1329649.7235645838,1392578.9081016399,1414386.7114577524,1444499.3149879258,1517564.7097867697,1587257.5229044198]
[]
[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$23","v":23810678.463073988},{"$f":"E15*E$23","v":24213805.472740345},24564118.290158961,24934168.357364181,25331595.436833259,25761529.03983786,26218165.840152182,26689789.070873063,27177854.237554468,27684925.848742101,28203230.340121616,28712378.959081229,29227225.202807624,29744438.165925372,30260215.379512809,30770418.717133775,31272970.807202823,31773149.114129685,32272323.209468123,32769833.225697089,33261930.316764846,33758948.378743283,34260936.621341512,34767944.746365719,35280022.952640168]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":23810678.463073988},24213805.472740345,24564118.290158961,24934168.357364181,25331595.436833259,25761529.03983786,23977454.937731564,22232420.574589282,20897562.81040075,19488161.13807055,17897453.031544354,16179055.625190016,14429672.061254455,12630822.068465916,10700217.602373693,10880628.966454661,11058334.79745503,11235201.242620112,11411712.591749689,11587635.511208303,11761644.383580215,11937393.344675843,12114899.795382427,12294181.31059608,12475255.640961871]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.7162535321781869},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.7622410988752386},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.8022037748299065},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.8444180193205777},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.8897553544185786},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.9388009399769404},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.9908927492758592},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.0446941673366488},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.1003712340354173},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.158216501111351},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.2173431827654135},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.2754253888981553},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.3341575636330854},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.3931597268908709},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.4519981039827528},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.5102006293787107},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.5675303225191448},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.6245892213243995},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.6815335625676617},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.7382880704651025},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.7944250874703225},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.8511234746455947},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.9083888456926208},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.9662268704501162},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.0246432754551869}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.7162535321781869},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.7622410988752386},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.8022037748299065},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.8444180193205777},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.8897553544185786},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.9388009399769404},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.7352789114455356},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.5362104237496332},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.383933699566593},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.2231532213176535},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0416898279197304},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8456600074366891},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.6460953754568166},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4408877559281219},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.2206499660476493},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.2412307741791764},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.2615029428992732},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.28167935690396},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3018152625769666},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3218840418900644},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3417344722313729},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3617834068760941},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3820328308672629},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4024847490983436},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.4231411865117352}]
[]
[null,null,"Savings (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",{"$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$10)","v":0},{"$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$10)","v":0.25561383783032382},{"$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$10)","v":0.25286990575669205},{"$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$10)","v":0.20795379088180874},{"$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$10)","v":0.21862574532487278},{"$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$10)","v":0.24059007505198632},{"$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$10)","v":0.25411202661578208},{"$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$10)","v":0.25829680671480276},{"$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$10)","v":0.26420978278648033},{"$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$10)","v":0.27907616697235443},{"$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$10)","v":3.7621717264430449E-2},{"$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$10)","v":3.7057524420337516E-2},{"$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$10)","v":3.68824848005673E-2},{"$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$10)","v":3.6808435570256225E-2},{"$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$10)","v":3.6685728584342568E-2},{"$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$10)","v":3.628658666391197E-2},{"$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$10)","v":3.6649452530551047E-2},{"$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$10)","v":3.7015947055856917E-2},{"$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$10)","v":3.7386106526415275E-2},{"$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$10)","v":3.7759967591679676E-2}]
[null,null,"Cumulative Savings",{"$f":"D39-D40","v":0},0,0,0,0,0,0.25561383783032365,0.50848374358701554,0.7164375344688243,{"$f":"M39-M40","v":0.93506327979369752},1.1756533548456831,1.4297653814614661,1.6880621881762687,1.952271970962749,2.2313481379351034,2.2689698551995345,2.3060273796198718,2.3429098644204398,2.379718299990695,2.4164040285750383,2.4526906152389496,2.4893400677695006,2.5263560148253577,2.5637421213517726,2.6015020889434517]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$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$44:I44)","v":0},{"$f":"SUM($D$44:J44)","v":0.25561383783032365},{"$f":"SUM($D$44:K44)","v":0.76409758141733919},{"$f":"SUM($D$44:L44)","v":1.4805351158861635},{"$f":"SUM($D$44:M44)","v":2.415598395679861},{"$f":"SUM($D$44:N44)","v":3.5912517505255441},{"$f":"SUM($D$44:O44)","v":5.0210171319870103},{"$f":"SUM($D$44:P44)","v":6.709079320163279},{"$f":"SUM($D$44:Q44)","v":8.661351291126028},{"$f":"SUM($D$44:R44)","v":10.892699429061132},{"$f":"SUM($D$44:S44)","v":13.161669284260666},{"$f":"SUM($D$44:T44)","v":15.467696663880538},{"$f":"SUM($D$44:U44)","v":17.81060652830098},{"$f":"SUM($D$44:V44)","v":20.190324828291676},{"$f":"SUM($D$44:W44)","v":22.606728856866713},{"$f":"SUM($D$44:X44)","v":25.059419472105663},{"$f":"SUM($D$44:Y44)","v":27.548759539875164},{"$f":"SUM($D$44:Z44)","v":30.07511555470052},{"$f":"SUM($D$44:AA44)","v":32.638857676052297},{"$f":"SUM($D$44:AB44)","v":35.240359764995745}]
[null,null,"Check",{"$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",{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001},{"$f":"'6P UEC Development'!$G$11","v":17.376000000000001}]
[null,null,{"$f":"'UEC-MH'!$C$9&\" - \"&'UEC-MH'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"'UEC-MH'!AG11","v":24.589460000000003},{"$f":"'UEC-MH'!AH11","v":24.589460000000003},{"$f":"'UEC-MH'!AI11","v":24.589460000000003},{"$f":"'UEC-MH'!AJ11","v":24.589460000000003},{"$f":"'UEC-MH'!AK11","v":24.589460000000003},{"$f":"'UEC-MH'!AL11","v":24.589460000000003},{"$f":"'UEC-MH'!AM11","v":24.589460000000003},{"$f":"'UEC-MH'!AN11","v":24.589460000000003},{"$f":"'UEC-MH'!AO11","v":24.589460000000003},{"$f":"'UEC-MH'!AP11","v":24.589460000000003},{"$f":"'UEC-MH'!AQ11","v":24.589460000000003},{"$f":"'UEC-MH'!AR11","v":24.589460000000003},{"$f":"'UEC-MH'!AS11","v":24.589460000000003},{"$f":"'UEC-MH'!AT11","v":24.589460000000003},{"$f":"'UEC-MH'!AU11","v":24.589460000000003},{"$f":"'UEC-MH'!AV11","v":24.589460000000003},{"$f":"'UEC-MH'!AW11","v":24.589460000000003},{"$f":"'UEC-MH'!AX11","v":24.589460000000003},{"$f":"'UEC-MH'!AY11","v":24.589460000000003},{"$f":"'UEC-MH'!AZ11","v":24.589460000000003},{"$f":"'UEC-MH'!BA11","v":24.589460000000003},{"$f":"'UEC-MH'!BB11","v":24.589460000000003},{"$f":"'UEC-MH'!BC11","v":24.589460000000003},{"$f":"'UEC-MH'!BD11","v":24.589460000000003},{"$f":"'UEC-MH'!BE11","v":24.589460000000003}]
[null,null,{"$f":"'UEC-MH'!$C$9&\" - \"&'UEC-MH'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"'UEC-MH'!AG12","v":24.589460000000003},{"$f":"'UEC-MH'!AH12","v":24.589460000000003},{"$f":"'UEC-MH'!AI12","v":24.589460000000003},{"$f":"'UEC-MH'!AJ12","v":24.589460000000003},{"$f":"'UEC-MH'!AK12","v":24.589460000000003},{"$f":"'UEC-MH'!AL12","v":24.589460000000003},{"$f":"'UEC-MH'!AM12","v":8.6950000000000003},{"$f":"'UEC-MH'!AN12","v":8.6950000000000003},{"$f":"'UEC-MH'!AO12","v":8.6950000000000003},{"$f":"'UEC-MH'!AP12","v":8.6950000000000003},{"$f":"'UEC-MH'!AQ12","v":8.6950000000000003},{"$f":"'UEC-MH'!AR12","v":8.6950000000000003},{"$f":"'UEC-MH'!AS12","v":8.6950000000000003},{"$f":"'UEC-MH'!AT12","v":8.6950000000000003},{"$f":"'UEC-MH'!AU12","v":8.6950000000000003},{"$f":"'UEC-MH'!AV12","v":8.6950000000000003},{"$f":"'UEC-MH'!AW12","v":8.6950000000000003},{"$f":"'UEC-MH'!AX12","v":8.6950000000000003},{"$f":"'UEC-MH'!AY12","v":8.6950000000000003},{"$f":"'UEC-MH'!AZ12","v":8.6950000000000003},{"$f":"'UEC-MH'!BA12","v":8.6950000000000003},{"$f":"'UEC-MH'!BB12","v":8.6950000000000003},{"$f":"'UEC-MH'!BC12","v":8.6950000000000003},{"$f":"'UEC-MH'!BD12","v":8.6950000000000003},{"$f":"'UEC-MH'!BE12","v":8.6950000000000003}]
[null,null,{"$f":"'UEC-MH'!$C$14&\" - \"&'UEC-MH'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"'UEC-MH'!AG16","v":24.589459999999999},{"$f":"'UEC-MH'!AH16","v":24.589460000000003},{"$f":"'UEC-MH'!AI16","v":24.589460000000003},{"$f":"'UEC-MH'!AJ16","v":24.589460000000003},{"$f":"'UEC-MH'!AK16","v":24.589460000000003},{"$f":"'UEC-MH'!AL16","v":24.589460000000006},{"$f":"'UEC-MH'!AM16","v":24.589459999999999},{"$f":"'UEC-MH'!AN16","v":24.589460000000003},{"$f":"'UEC-MH'!AO16","v":24.589459999999999},{"$f":"'UEC-MH'!AP16","v":24.589459999999995},{"$f":"'UEC-MH'!AQ16","v":24.589459999999999},{"$f":"'UEC-MH'!AR16","v":24.589459999999999},{"$f":"'UEC-MH'!AS16","v":24.589459999999999},{"$f":"'UEC-MH'!AT16","v":24.589460000000003},{"$f":"'UEC-MH'!AU16","v":24.589460000000006},{"$f":"'UEC-MH'!AV16","v":24.589460000000006},{"$f":"'UEC-MH'!AW16","v":24.589460000000006},{"$f":"'UEC-MH'!AX16","v":24.589460000000003},{"$f":"'UEC-MH'!AY16","v":24.589459999999995},{"$f":"'UEC-MH'!AZ16","v":24.589459999999999},{"$f":"'UEC-MH'!BA16","v":24.589459999999999},{"$f":"'UEC-MH'!BB16","v":24.589459999999999},{"$f":"'UEC-MH'!BC16","v":24.589460000000006},{"$f":"'UEC-MH'!BD16","v":24.589459999999999},{"$f":"'UEC-MH'!BE16","v":24.589460000000003}]
[null,null,{"$f":"'UEC-MH'!$C$14&\" - \"&'UEC-MH'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"'UEC-MH'!AG17","v":24.589459999999999},{"$f":"'UEC-MH'!AH17","v":24.589460000000003},{"$f":"'UEC-MH'!AI17","v":24.589460000000003},{"$f":"'UEC-MH'!AJ17","v":24.589460000000003},{"$f":"'UEC-MH'!AK17","v":24.589460000000003},{"$f":"'UEC-MH'!AL17","v":24.589460000000006},{"$f":"'UEC-MH'!AM17","v":22.813963484969555},{"$f":"'UEC-MH'!AN17","v":20.856921985640824},{"$f":"'UEC-MH'!AO17","v":19.094360375199347},{"$f":"'UEC-MH'!AP17","v":17.294019077837461},{"$f":"'UEC-MH'!AQ17","v":15.411376603949254},{"$f":"'UEC-MH'!AR17","v":13.600513676308969},{"$f":"'UEC-MH'!AS17","v":11.88954566280864},{"$f":"'UEC-MH'!AT17","v":10.283008747848125},{"$f":"'UEC-MH'!AU17","v":8.6950000000000003},{"$f":"'UEC-MH'!AV17","v":8.6950000000000003},{"$f":"'UEC-MH'!AW17","v":8.6950000000000003},{"$f":"'UEC-MH'!AX17","v":8.6949999999999985},{"$f":"'UEC-MH'!AY17","v":8.6950000000000003},{"$f":"'UEC-MH'!AZ17","v":8.6950000000000003},{"$f":"'UEC-MH'!BA17","v":8.6949999999999985},{"$f":"'UEC-MH'!BB17","v":8.6950000000000003},{"$f":"'UEC-MH'!BC17","v":8.6950000000000021},{"$f":"'UEC-MH'!BD17","v":8.6950000000000003},{"$f":"'UEC-MH'!BE17","v":8.6950000000000003}]
[]
[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",{"$f":"'Shipments and Stock - MH'!AH11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AI11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AJ11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AK11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AL11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AM11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AN11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AO11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AP11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AQ11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AR11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AS11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AT11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AU11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AV11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AW11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AX11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AY11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!AZ11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!BA11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!BB11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!BC11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!BD11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!BE11","v":64884.564827940529},{"$f":"'Shipments and Stock - MH'!BF11","v":64884.564827940529}]
[null,null,"Replacement Shipments",{"$f":"'Shipments and Stock - MH'!AH12","v":59204.066937186501},{"$f":"'Shipments and Stock - MH'!AI12","v":63954.812915055169},{"$f":"'Shipments and Stock - MH'!AJ12","v":64660.775792221277},{"$f":"'Shipments and Stock - MH'!AK12","v":62268.243624546711},{"$f":"'Shipments and Stock - MH'!AL12","v":59742.945861637163},{"$f":"'Shipments and Stock - MH'!AM12","v":60792.212292961398},{"$f":"'Shipments and Stock - MH'!AN12","v":64008.316388746818},{"$f":"'Shipments and Stock - MH'!AO12","v":72792.684836303146},{"$f":"'Shipments and Stock - MH'!AP12","v":66462.787137753417},{"$f":"'Shipments and Stock - MH'!AQ12","v":69278.304602239717},{"$f":"'Shipments and Stock - MH'!AR12","v":73961.218747770385},{"$f":"'Shipments and Stock - MH'!AS12","v":72401.444953725178},{"$f":"'Shipments and Stock - MH'!AT12","v":69664.183457512438},{"$f":"'Shipments and Stock - MH'!AU12","v":66697.478056604668},{"$f":"'Shipments and Stock - MH'!AV12","v":67338.219989927689},{"$f":"'Shipments and Stock - MH'!AW12","v":70244.945649748872},{"$f":"'Shipments and Stock - MH'!AX12","v":78849.954363096884},{"$f":"'Shipments and Stock - MH'!AY12","v":72487.934248549602},{"$f":"'Shipments and Stock - MH'!AZ12","v":75411.578065357258},{"$f":"'Shipments and Stock - MH'!BA12","v":80304.412533603929},{"$f":"'Shipments and Stock - MH'!BB12","v":79013.645493295364},{"$f":"'Shipments and Stock - MH'!BC12","v":76546.365609894536},{"$f":"'Shipments and Stock - MH'!BD12","v":73794.599036748215},{"$f":"'Shipments and Stock - MH'!BE12","v":74552.80361738705},{"$f":"'Shipments and Stock - MH'!BF12","v":77455.444785339379}]
[null,null,"Net New Shipments",{"$f":"'Shipments and Stock - MH'!AH13","v":10074.237665053224},{"$f":"'Shipments and Stock - MH'!AI13","v":10006.405832715216},{"$f":"'Shipments and Stock - MH'!AJ13","v":7740.6691615039017},{"$f":"'Shipments and Stock - MH'!AK13","v":7395.939832965727},{"$f":"'Shipments and Stock - MH'!AL13","v":6954.5321949674981},{"$f":"'Shipments and Stock - MH'!AM13","v":6546.0076969662914},{"$f":"'Shipments and Stock - MH'!AN13","v":6236.629261002061},{"$f":"'Shipments and Stock - MH'!AO13","v":6057.2695267937379},{"$f":"'Shipments and Stock - MH'!AP13","v":6025.1471107961843},{"$f":"'Shipments and Stock - MH'!AQ13","v":6133.2734631175408},{"$f":"'Shipments and Stock - MH'!AR13","v":6343.1937858335441},{"$f":"'Shipments and Stock - MH'!AS13","v":6612.2005395701854},{"$f":"'Shipments and Stock - MH'!AT13","v":6882.1821523820981},{"$f":"'Shipments and Stock - MH'!AU13","v":7097.1209801435471},{"$f":"'Shipments and Stock - MH'!AV13","v":7214.5836274593603},{"$f":"'Shipments and Stock - MH'!AW13","v":7210.4991355905076},{"$f":"'Shipments and Stock - MH'!AX13","v":7082.522079552291},{"$f":"'Shipments and Stock - MH'!AY13","v":6851.9465864567319},{"$f":"'Shipments and Stock - MH'!AZ13","v":6555.976490411791},{"$f":"'Shipments and Stock - MH'!BA13","v":6241.4901454335777},{"$f":"'Shipments and Stock - MH'!BB13","v":5957.0997588712489},{"$f":"'Shipments and Stock - MH'!BC13","v":6016.6707564598182},{"$f":"'Shipments and Stock - MH'!BD13","v":6076.8374640245456},{"$f":"'Shipments and Stock - MH'!BE13","v":6137.605838664691},{"$f":"'Shipments and Stock - MH'!BF13","v":6198.9818970514461}]
[null,null,"Total Model Shipments",{"$f":"'Shipments and Stock - MH'!AH14","v":69278.304602239717},{"$f":"'Shipments and Stock - MH'!AI14","v":73961.218747770385},{"$f":"'Shipments and Stock - MH'!AJ14","v":72401.444953725178},{"$f":"'Shipments and Stock - MH'!AK14","v":69664.183457512438},{"$f":"'Shipments and Stock - MH'!AL14","v":66697.478056604654},{"$f":"'Shipments and Stock - MH'!AM14","v":67338.219989927689},{"$f":"'Shipments and Stock - MH'!AN14","v":70244.945649748872},{"$f":"'Shipments and Stock - MH'!AO14","v":78849.954363096884},{"$f":"'Shipments and Stock - MH'!AP14","v":72487.934248549602},{"$f":"'Shipments and Stock - MH'!AQ14","v":75411.578065357258},{"$f":"'Shipments and Stock - MH'!AR14","v":80304.412533603929},{"$f":"'Shipments and Stock - MH'!AS14","v":79013.645493295364},{"$f":"'Shipments and Stock - MH'!AT14","v":76546.365609894536},{"$f":"'Shipments and Stock - MH'!AU14","v":73794.599036748215},{"$f":"'Shipments and Stock - MH'!AV14","v":74552.80361738705},{"$f":"'Shipments and Stock - MH'!AW14","v":77455.444785339379},{"$f":"'Shipments and Stock - MH'!AX14","v":85932.476442649175},{"$f":"'Shipments and Stock - MH'!AY14","v":79339.880835006334},{"$f":"'Shipments and Stock - MH'!AZ14","v":81967.554555769049},{"$f":"'Shipments and Stock - MH'!BA14","v":86545.902679037506},{"$f":"'Shipments and Stock - MH'!BB14","v":84970.745252166613},{"$f":"'Shipments and Stock - MH'!BC14","v":82563.036366354354},{"$f":"'Shipments and Stock - MH'!BD14","v":79871.436500772761},{"$f":"'Shipments and Stock - MH'!BE14","v":80690.409456051741},{"$f":"'Shipments and Stock - MH'!BF14","v":83654.426682390826}]
[null,null,"Model Installed Stock",{"$f":"'Shipments and Stock - MH'!AH15","v":583961.08345146477},{"$f":"'Shipments and Stock - MH'!AI15","v":593967.48928417999},{"$f":"'Shipments and Stock - MH'!AJ15","v":601708.15844568389},{"$f":"'Shipments and Stock - MH'!AK15","v":609104.09827864962},{"$f":"'Shipments and Stock - MH'!AL15","v":616058.63047361712},{"$f":"'Shipments and Stock - MH'!AM15","v":622604.63817058341},{"$f":"'Shipments and Stock - MH'!AN15","v":628841.26743158547},{"$f":"'Shipments and Stock - MH'!AO15","v":634898.53695837921},{"$f":"'Shipments and Stock - MH'!AP15","v":640923.68406917539},{"$f":"'Shipments and Stock - MH'!AQ15","v":647056.95753229293},{"$f":"'Shipments and Stock - MH'!AR15","v":653400.15131812647},{"$f":"'Shipments and Stock - MH'!AS15","v":660012.35185769666},{"$f":"'Shipments and Stock - MH'!AT15","v":666894.53401007876},{"$f":"'Shipments and Stock - MH'!AU15","v":673991.65499022231},{"$f":"'Shipments and Stock - MH'!AV15","v":681206.23861768167},{"$f":"'Shipments and Stock - MH'!AW15","v":688416.73775327217},{"$f":"'Shipments and Stock - MH'!AX15","v":695499.25983282446},{"$f":"'Shipments and Stock - MH'!AY15","v":702351.2064192812},{"$f":"'Shipments and Stock - MH'!AZ15","v":708907.18290969299},{"$f":"'Shipments and Stock - MH'!BA15","v":715148.67305512656},{"$f":"'Shipments and Stock - MH'!BB15","v":721105.77281399781},{"$f":"'Shipments and Stock - MH'!BC15","v":727122.44357045763},{"$f":"'Shipments and Stock - MH'!BD15","v":733199.28103448218},{"$f":"'Shipments and Stock - MH'!BE15","v":739336.88687314687},{"$f":"'Shipments and Stock - MH'!BF15","v":745535.86877019831}]
[]
[]
[]
[null,null,"First Year Energy Consumption ",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments * 6P UEC",{"$f":"D12*D19","v":1127434.1984502948},1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948,1127434.1984502948]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":1703516.0998845897},{"$f":"E13*E22","v":1818666.4299495502},1780312.4346318273,1713004.652561164,1640054.968773758,1655810.4669135276,1727285.2812566741,1938877.7988131966,1782439.1596873407,1854329.9823749799,1974642.1398185526,1942902.8753115667,1882233.7953098775,1814569.3412301589,1833213.1824375943,1904587.5613313115,2113033.1921874643,1950924.8261971551,2015537.904046901,2128117.012090086,2089384.741548341,2030180.480209016,1963995.4929782921,1984133.5957032063,2057017.1787295821]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":1703516.0998845897},{"$f":"E14*E22","v":1818666.4299495502},1780312.4346318273,1713004.652561164,1640054.968773758,1655810.4669135276,610779.80242456647,685600.35318712739,630282.58829113876,655703.67127828137,698246.86697968619,687023.64756420325,665570.64897803299,641644.03862452577,648236.62745318038,673475.09240852587,747182.88266883465,689860.26386038004,712707.88686241186,752516.6237942311,738820.6299675887,717885.60120545118,694482.14037421916,701603.11022036988,727375.24000338826]
[]
[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$23","v":14359287.703086454},{"$f":"E15*E$23","v":14605339.819053775},14795678.693773808,14977540.860458925,15148549.051685791,15309511.846110038,15462867.191858273,15611812.178596588,15759967.292471625,15910781.174962012,16066756.884831017,16229347.325510757,16398576.468259471,16573090.840715874,16750493.556239942,16927795.836314581,17101951.229688849,17270436.89619866,17431644.817870576,17585119.69014211,17731601.556378886,17879548.241278023,18028974.393026162,18179894.80629177,18332324.423690043]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":14359287.703086454},14605339.819053775,14795678.693773808,14977540.860458925,15148549.051685791,15309511.846110038,14346361.713026166,13242029.254138412,12238027.796617247,11190215.368010938,10069795.805041077,8976507.0179734509,7929073.0143903205,6930662.0842410913,5923088.2447807426,5985783.5347647015,6047366.0642464086,6106943.7398156486,6163947.9553997805,6218217.7122143256,6270014.6946177101,6322329.6468451293,6375167.7485948242,6428534.2313620122,6482434.3789568748]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.6380661308563147},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.6661350466636751},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.6878483565792617},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7085946680879449},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7281027893777996},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7464649607700251},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7639592963561799},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7809505109053831},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7978516190362337},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8150560318231819},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.832849290991446},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8513971395745787},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8707023121445894},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.8906104084777406},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9108479986584463},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9310741314527242},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9509412764874343},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9701616354321991},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.9885517702339237},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0060597410611578},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0227699699268635},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0396473010812253},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0566934055471324},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0739099710576969},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.091298702223368}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.6380661308563147},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.6661350466636751},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.6878483565792617},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7085946680879449},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7281027893777996},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.7464649607700251},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.6365915711871055},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.5106125090278817},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3960789181630444},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.2765474980619369},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.1487332654621352},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.0240140335356434},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.90452578306985176},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.79062994344525339},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.67568882555107723},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.68284092342741287},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.68986608079470779},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.6966625302094055},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.70316540673052486},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.70935634408103188},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.71526519445787251},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.72123313333848149},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.72726075160789683},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.73334864606000594},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.73949741945663638}]
[]
[null,null,"Savings (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",{"$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$10)","v":0},{"$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$10)","v":0.12736772516907455},{"$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$10)","v":0.14297027670842677},{"$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$10)","v":0.1314346989956881},{"$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$10)","v":0.13673583288805596},{"$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$10)","v":0.14560749176806601},{"$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$10)","v":0.14326708050962395},{"$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$10)","v":0.13879342303580247},{"$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$10)","v":0.13380393595774961},{"$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$10)","v":0.1351787080748818},{"$f":"IF(AND(S42>=STANDARD_YEAR,(S42-STANDARD_YEAR)<LIFETIME_MH),\n(S13-S14)*S22,\n(S13-S14)*S21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.3074034917941813E-2},{"$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$10)","v":1.2841987667415095E-2},{"$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$10)","v":1.2423909530067657E-2},{"$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$10)","v":1.1887258280605819E-2},{"$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$10)","v":1.1317033476726922E-2},{"$f":"IF(AND(X42>=STANDARD_YEAR,(X42-STANDARD_YEAR)<LIFETIME_MH),\n(X13-X14)*X22,\n(X13-X14)*X21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":1.0801378488864788E-2},{"$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$10)","v":1.0909392273753177E-2},{"$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$10)","v":1.1018486196490941E-2},{"$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$10)","v":1.1128671058455671E-2},{"$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$10)","v":1.1239957769040423E-2}]
[null,null,"Cumulative Savings",{"$f":"D39-D40","v":0},0,0,0,0,0,0.12736772516907435,0.27033800187750145,0.40177270087318928,{"$f":"M39-M40","v":0.53850853376124497},0.68411602552931083,0.82738310603893539,0.96617652907473761,1.0999804650324871,1.2351591731073692,1.2482332080253113,1.2610751956927264,1.2734991052227937,1.2853863635033989,1.296703396980126,1.307504775468991,1.3184141677427439,1.3294326539392356,1.3405613249976911,1.3518012827667316]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$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$44:I44)","v":0},{"$f":"SUM($D$44:J44)","v":0.12736772516907435},{"$f":"SUM($D$44:K44)","v":0.39770572704657581},{"$f":"SUM($D$44:L44)","v":0.79947842791976509},{"$f":"SUM($D$44:M44)","v":1.3379869616810101},{"$f":"SUM($D$44:N44)","v":2.0221029872103209},{"$f":"SUM($D$44:O44)","v":2.8494860932492561},{"$f":"SUM($D$44:P44)","v":3.8156626223239938},{"$f":"SUM($D$44:Q44)","v":4.9156430873564805},{"$f":"SUM($D$44:R44)","v":6.1508022604638501},{"$f":"SUM($D$44:S44)","v":7.3990354684891617},{"$f":"SUM($D$44:T44)","v":8.6601106641818877},{"$f":"SUM($D$44:U44)","v":9.933609769404681},{"$f":"SUM($D$44:V44)","v":11.21899613290808},{"$f":"SUM($D$44:W44)","v":12.515699529888206},{"$f":"SUM($D$44:X44)","v":13.823204305357198},{"$f":"SUM($D$44:Y44)","v":15.141618473099943},{"$f":"SUM($D$44:Z44)","v":16.471051127039178},{"$f":"SUM($D$44:AA44)","v":17.811612452036869},{"$f":"SUM($D$44:AB44)","v":19.163413734803601}]
[null,null,"Check",{"$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",{"$f":"(('Results-MH'!D12*'Results-MH'!D19)+('Results-MH'!D12*'Results-MH'!D19)+('Results-MH'!D12*'Results-MH'!D19))\n/\n('Results-MH'!D19+'Results-MH'!D19+'Results-MH'!D19)","v":17.376000000000005},{"$f":"(('Results-MH'!E12*'Results-MH'!E19)+('Results-MH'!E12*'Results-MH'!E19)+('Results-MH'!E12*'Results-MH'!E19))\n/\n('Results-MH'!E19+'Results-MH'!E19+'Results-MH'!E19)","v":17.376000000000005},{"$f":"(('Results-MH'!F12*'Results-MH'!F19)+('Results-MH'!F12*'Results-MH'!F19)+('Results-MH'!F12*'Results-MH'!F19))\n/\n('Results-MH'!F19+'Results-MH'!F19+'Results-MH'!F19)","v":17.376000000000005},{"$f":"(('Results-MH'!G12*'Results-MH'!G19)+('Results-MH'!G12*'Results-MH'!G19)+('Results-MH'!G12*'Results-MH'!G19))\n/\n('Results-MH'!G19+'Results-MH'!G19+'Results-MH'!G19)","v":17.376000000000005},{"$f":"(('Results-MH'!H12*'Results-MH'!H19)+('Results-MH'!H12*'Results-MH'!H19)+('Results-MH'!H12*'Results-MH'!H19))\n/\n('Results-MH'!H19+'Results-MH'!H19+'Results-MH'!H19)","v":17.376000000000005},{"$f":"(('Results-MH'!I12*'Results-MH'!I19)+('Results-MH'!I12*'Results-MH'!I19)+('Results-MH'!I12*'Results-MH'!I19))\n/\n('Results-MH'!I19+'Results-MH'!I19+'Results-MH'!I19)","v":17.376000000000005},{"$f":"(('Results-MH'!J12*'Results-MH'!J19)+('Results-MH'!J12*'Results-MH'!J19)+('Results-MH'!J12*'Results-MH'!J19))\n/\n('Results-MH'!J19+'Results-MH'!J19+'Results-MH'!J19)","v":17.376000000000005},{"$f":"(('Results-MH'!K12*'Results-MH'!K19)+('Results-MH'!K12*'Results-MH'!K19)+('Results-MH'!K12*'Results-MH'!K19))\n/\n('Results-MH'!K19+'Results-MH'!K19+'Results-MH'!K19)","v":17.376000000000005},{"$f":"(('Results-MH'!L12*'Results-MH'!L19)+('Results-MH'!L12*'Results-MH'!L19)+('Results-MH'!L12*'Results-MH'!L19))\n/\n('Results-MH'!L19+'Results-MH'!L19+'Results-MH'!L19)","v":17.376000000000005},{"$f":"(('Results-MH'!M12*'Results-MH'!M19)+('Results-MH'!M12*'Results-MH'!M19)+('Results-MH'!M12*'Results-MH'!M19))\n/\n('Results-MH'!M19+'Results-MH'!M19+'Results-MH'!M19)","v":17.376000000000005},{"$f":"(('Results-MH'!N12*'Results-MH'!N19)+('Results-MH'!N12*'Results-MH'!N19)+('Results-MH'!N12*'Results-MH'!N19))\n/\n('Results-MH'!N19+'Results-MH'!N19+'Results-MH'!N19)","v":17.376000000000005},{"$f":"(('Results-MH'!O12*'Results-MH'!O19)+('Results-MH'!O12*'Results-MH'!O19)+('Results-MH'!O12*'Results-MH'!O19))\n/\n('Results-MH'!O19+'Results-MH'!O19+'Results-MH'!O19)","v":17.376000000000005},{"$f":"(('Results-MH'!P12*'Results-MH'!P19)+('Results-MH'!P12*'Results-MH'!P19)+('Results-MH'!P12*'Results-MH'!P19))\n/\n('Results-MH'!P19+'Results-MH'!P19+'Results-MH'!P19)","v":17.376000000000005},{"$f":"(('Results-MH'!Q12*'Results-MH'!Q19)+('Results-MH'!Q12*'Results-MH'!Q19)+('Results-MH'!Q12*'Results-MH'!Q19))\n/\n('Results-MH'!Q19+'Results-MH'!Q19+'Results-MH'!Q19)","v":17.376000000000005},{"$f":"(('Results-MH'!R12*'Results-MH'!R19)+('Results-MH'!R12*'Results-MH'!R19)+('Results-MH'!R12*'Results-MH'!R19))\n/\n('Results-MH'!R19+'Results-MH'!R19+'Results-MH'!R19)","v":17.376000000000005},{"$f":"(('Results-MH'!S12*'Results-MH'!S19)+('Results-MH'!S12*'Results-MH'!S19)+('Results-MH'!S12*'Results-MH'!S19))\n/\n('Results-MH'!S19+'Results-MH'!S19+'Results-MH'!S19)","v":17.376000000000005},{"$f":"(('Results-MH'!T12*'Results-MH'!T19)+('Results-MH'!T12*'Results-MH'!T19)+('Results-MH'!T12*'Results-MH'!T19))\n/\n('Results-MH'!T19+'Results-MH'!T19+'Results-MH'!T19)","v":17.376000000000005},{"$f":"(('Results-MH'!U12*'Results-MH'!U19)+('Results-MH'!U12*'Results-MH'!U19)+('Results-MH'!U12*'Results-MH'!U19))\n/\n('Results-MH'!U19+'Results-MH'!U19+'Results-MH'!U19)","v":17.376000000000005},{"$f":"(('Results-MH'!V12*'Results-MH'!V19)+('Results-MH'!V12*'Results-MH'!V19)+('Results-MH'!V12*'Results-MH'!V19))\n/\n('Results-MH'!V19+'Results-MH'!V19+'Results-MH'!V19)","v":17.376000000000005},{"$f":"(('Results-MH'!W12*'Results-MH'!W19)+('Results-MH'!W12*'Results-MH'!W19)+('Results-MH'!W12*'Results-MH'!W19))\n/\n('Results-MH'!W19+'Results-MH'!W19+'Results-MH'!W19)","v":17.376000000000005},{"$f":"(('Results-MH'!X12*'Results-MH'!X19)+('Results-MH'!X12*'Results-MH'!X19)+('Results-MH'!X12*'Results-MH'!X19))\n/\n('Results-MH'!X19+'Results-MH'!X19+'Results-MH'!X19)","v":17.376000000000005},{"$f":"(('Results-MH'!Y12*'Results-MH'!Y19)+('Results-MH'!Y12*'Results-MH'!Y19)+('Results-MH'!Y12*'Results-MH'!Y19))\n/\n('Results-MH'!Y19+'Results-MH'!Y19+'Results-MH'!Y19)","v":17.376000000000005},{"$f":"(('Results-MH'!Z12*'Results-MH'!Z19)+('Results-MH'!Z12*'Results-MH'!Z19)+('Results-MH'!Z12*'Results-MH'!Z19))\n/\n('Results-MH'!Z19+'Results-MH'!Z19+'Results-MH'!Z19)","v":17.376000000000005},{"$f":"(('Results-MH'!AA12*'Results-MH'!AA19)+('Results-MH'!AA12*'Results-MH'!AA19)+('Results-MH'!AA12*'Results-MH'!AA19))\n/\n('Results-MH'!AA19+'Results-MH'!AA19+'Results-MH'!AA19)","v":17.376000000000005},{"$f":"(('Results-MH'!AB12*'Results-MH'!AB19)+('Results-MH'!AB12*'Results-MH'!AB19)+('Results-MH'!AB12*'Results-MH'!AB19))\n/\n('Results-MH'!AB19+'Results-MH'!AB19+'Results-MH'!AB19)","v":17.376000000000005}]
[null,null,{"$f":"'UEC-MH'!$C$9&\" - \"&'UEC-MH'!C11","v":"Market UEC (Shipment Weighted Average) - PRE-Case UEC"},{"$f":"(('Results-MH'!D13*'Results-MH'!D$22)+('Results-MH'!D13*'Results-MH'!D$22)+('Results-MH'!D13*'Results-MH'!D$22))\n/\n('Results-MH'!D$22+'Results-MH'!D$22+'Results-MH'!D$22)","v":24.589460000000003},{"$f":"(('Results-MH'!E13*'Results-MH'!E$22)+('Results-MH'!E13*'Results-MH'!E$22)+('Results-MH'!E13*'Results-MH'!E$22))\n/\n('Results-MH'!E$22+'Results-MH'!E$22+'Results-MH'!E$22)","v":24.589460000000003},{"$f":"(('Results-MH'!F13*'Results-MH'!F$22)+('Results-MH'!F13*'Results-MH'!F$22)+('Results-MH'!F13*'Results-MH'!F$22))\n/\n('Results-MH'!F$22+'Results-MH'!F$22+'Results-MH'!F$22)","v":24.589460000000003},{"$f":"(('Results-MH'!G13*'Results-MH'!G$22)+('Results-MH'!G13*'Results-MH'!G$22)+('Results-MH'!G13*'Results-MH'!G$22))\n/\n('Results-MH'!G$22+'Results-MH'!G$22+'Results-MH'!G$22)","v":24.589460000000006},{"$f":"(('Results-MH'!H13*'Results-MH'!H$22)+('Results-MH'!H13*'Results-MH'!H$22)+('Results-MH'!H13*'Results-MH'!H$22))\n/\n('Results-MH'!H$22+'Results-MH'!H$22+'Results-MH'!H$22)","v":24.589460000000003},{"$f":"(('Results-MH'!I13*'Results-MH'!I$22)+('Results-MH'!I13*'Results-MH'!I$22)+('Results-MH'!I13*'Results-MH'!I$22))\n/\n('Results-MH'!I$22+'Results-MH'!I$22+'Results-MH'!I$22)","v":24.589460000000003},{"$f":"(('Results-MH'!J13*'Results-MH'!J$22)+('Results-MH'!J13*'Results-MH'!J$22)+('Results-MH'!J13*'Results-MH'!J$22))\n/\n('Results-MH'!J$22+'Results-MH'!J$22+'Results-MH'!J$22)","v":24.589460000000003},{"$f":"(('Results-MH'!K13*'Results-MH'!K$22)+('Results-MH'!K13*'Results-MH'!K$22)+('Results-MH'!K13*'Results-MH'!K$22))\n/\n('Results-MH'!K$22+'Results-MH'!K$22+'Results-MH'!K$22)","v":24.589460000000003},{"$f":"(('Results-MH'!L13*'Results-MH'!L$22)+('Results-MH'!L13*'Results-MH'!L$22)+('Results-MH'!L13*'Results-MH'!L$22))\n/\n('Results-MH'!L$22+'Results-MH'!L$22+'Results-MH'!L$22)","v":24.589460000000006},{"$f":"(('Results-MH'!M13*'Results-MH'!M$22)+('Results-MH'!M13*'Results-MH'!M$22)+('Results-MH'!M13*'Results-MH'!M$22))\n/\n('Results-MH'!M$22+'Results-MH'!M$22+'Results-MH'!M$22)","v":24.589460000000003},{"$f":"(('Results-MH'!N13*'Results-MH'!N$22)+('Results-MH'!N13*'Results-MH'!N$22)+('Results-MH'!N13*'Results-MH'!N$22))\n/\n('Results-MH'!N$22+'Results-MH'!N$22+'Results-MH'!N$22)","v":24.589460000000003},{"$f":"(('Results-MH'!O13*'Results-MH'!O$22)+('Results-MH'!O13*'Results-MH'!O$22)+('Results-MH'!O13*'Results-MH'!O$22))\n/\n('Results-MH'!O$22+'Results-MH'!O$22+'Results-MH'!O$22)","v":24.589460000000003},{"$f":"(('Results-MH'!P13*'Results-MH'!P$22)+('Results-MH'!P13*'Results-MH'!P$22)+('Results-MH'!P13*'Results-MH'!P$22))\n/\n('Results-MH'!P$22+'Results-MH'!P$22+'Results-MH'!P$22)","v":24.589460000000006},{"$f":"(('Results-MH'!Q13*'Results-MH'!Q$22)+('Results-MH'!Q13*'Results-MH'!Q$22)+('Results-MH'!Q13*'Results-MH'!Q$22))\n/\n('Results-MH'!Q$22+'Results-MH'!Q$22+'Results-MH'!Q$22)","v":24.589460000000006},{"$f":"(('Results-MH'!R13*'Results-MH'!R$22)+('Results-MH'!R13*'Results-MH'!R$22)+('Results-MH'!R13*'Results-MH'!R$22))\n/\n('Results-MH'!R$22+'Results-MH'!R$22+'Results-MH'!R$22)","v":24.589460000000003},{"$f":"(('Results-MH'!S13*'Results-MH'!S$22)+('Results-MH'!S13*'Results-MH'!S$22)+('Results-MH'!S13*'Results-MH'!S$22))\n/\n('Results-MH'!S$22+'Results-MH'!S$22+'Results-MH'!S$22)","v":24.589460000000003},{"$f":"(('Results-MH'!T13*'Results-MH'!T$22)+('Results-MH'!T13*'Results-MH'!T$22)+('Results-MH'!T13*'Results-MH'!T$22))\n/\n('Results-MH'!T$22+'Results-MH'!T$22+'Results-MH'!T$22)","v":24.589460000000003},{"$f":"(('Results-MH'!U13*'Results-MH'!U$22)+('Results-MH'!U13*'Results-MH'!U$22)+('Results-MH'!U13*'Results-MH'!U$22))\n/\n('Results-MH'!U$22+'Results-MH'!U$22+'Results-MH'!U$22)","v":24.589460000000003},{"$f":"(('Results-MH'!V13*'Results-MH'!V$22)+('Results-MH'!V13*'Results-MH'!V$22)+('Results-MH'!V13*'Results-MH'!V$22))\n/\n('Results-MH'!V$22+'Results-MH'!V$22+'Results-MH'!V$22)","v":24.589460000000006},{"$f":"(('Results-MH'!W13*'Results-MH'!W$22)+('Results-MH'!W13*'Results-MH'!W$22)+('Results-MH'!W13*'Results-MH'!W$22))\n/\n('Results-MH'!W$22+'Results-MH'!W$22+'Results-MH'!W$22)","v":24.589460000000006},{"$f":"(('Results-MH'!X13*'Results-MH'!X$22)+('Results-MH'!X13*'Results-MH'!X$22)+('Results-MH'!X13*'Results-MH'!X$22))\n/\n('Results-MH'!X$22+'Results-MH'!X$22+'Results-MH'!X$22)","v":24.589460000000003},{"$f":"(('Results-MH'!Y13*'Results-MH'!Y$22)+('Results-MH'!Y13*'Results-MH'!Y$22)+('Results-MH'!Y13*'Results-MH'!Y$22))\n/\n('Results-MH'!Y$22+'Results-MH'!Y$22+'Results-MH'!Y$22)","v":24.589460000000003},{"$f":"(('Results-MH'!Z13*'Results-MH'!Z$22)+('Results-MH'!Z13*'Results-MH'!Z$22)+('Results-MH'!Z13*'Results-MH'!Z$22))\n/\n('Results-MH'!Z$22+'Results-MH'!Z$22+'Results-MH'!Z$22)","v":24.589460000000006},{"$f":"(('Results-MH'!AA13*'Results-MH'!AA$22)+('Results-MH'!AA13*'Results-MH'!AA$22)+('Results-MH'!AA13*'Results-MH'!AA$22))\n/\n('Results-MH'!AA$22+'Results-MH'!AA$22+'Results-MH'!AA$22)","v":24.589460000000003},{"$f":"(('Results-MH'!AB13*'Results-MH'!AB$22)+('Results-MH'!AB13*'Results-MH'!AB$22)+('Results-MH'!AB13*'Results-MH'!AB$22))\n/\n('Results-MH'!AB$22+'Results-MH'!AB$22+'Results-MH'!AB$22)","v":24.589459999999999}]
[null,null,{"$f":"'UEC-MH'!$C$9&\" - \"&'UEC-MH'!C12","v":"Market UEC (Shipment Weighted Average) - POST-Case UEC"},{"$f":"(('Results-MH'!D14*'Results-MH'!D$22)+('Results-MH'!D14*'Results-MH'!D$22)+('Results-MH'!D14*'Results-MH'!D$22))\n/\n('Results-MH'!D$22+'Results-MH'!D$22+'Results-MH'!D$22)","v":24.589460000000003},{"$f":"(('Results-MH'!E14*'Results-MH'!E$22)+('Results-MH'!E14*'Results-MH'!E$22)+('Results-MH'!E14*'Results-MH'!E$22))\n/\n('Results-MH'!E$22+'Results-MH'!E$22+'Results-MH'!E$22)","v":24.589460000000003},{"$f":"(('Results-MH'!F14*'Results-MH'!F$22)+('Results-MH'!F14*'Results-MH'!F$22)+('Results-MH'!F14*'Results-MH'!F$22))\n/\n('Results-MH'!F$22+'Results-MH'!F$22+'Results-MH'!F$22)","v":24.589460000000003},{"$f":"(('Results-MH'!G14*'Results-MH'!G$22)+('Results-MH'!G14*'Results-MH'!G$22)+('Results-MH'!G14*'Results-MH'!G$22))\n/\n('Results-MH'!G$22+'Results-MH'!G$22+'Results-MH'!G$22)","v":24.589460000000006},{"$f":"(('Results-MH'!H14*'Results-MH'!H$22)+('Results-MH'!H14*'Results-MH'!H$22)+('Results-MH'!H14*'Results-MH'!H$22))\n/\n('Results-MH'!H$22+'Results-MH'!H$22+'Results-MH'!H$22)","v":24.589460000000003},{"$f":"(('Results-MH'!I14*'Results-MH'!I$22)+('Results-MH'!I14*'Results-MH'!I$22)+('Results-MH'!I14*'Results-MH'!I$22))\n/\n('Results-MH'!I$22+'Results-MH'!I$22+'Results-MH'!I$22)","v":24.589460000000003},{"$f":"(('Results-MH'!J14*'Results-MH'!J$22)+('Results-MH'!J14*'Results-MH'!J$22)+('Results-MH'!J14*'Results-MH'!J$22))\n/\n('Results-MH'!J$22+'Results-MH'!J$22+'Results-MH'!J$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!K14*'Results-MH'!K$22)+('Results-MH'!K14*'Results-MH'!K$22)+('Results-MH'!K14*'Results-MH'!K$22))\n/\n('Results-MH'!K$22+'Results-MH'!K$22+'Results-MH'!K$22)","v":8.6949999999999985},{"$f":"(('Results-MH'!L14*'Results-MH'!L$22)+('Results-MH'!L14*'Results-MH'!L$22)+('Results-MH'!L14*'Results-MH'!L$22))\n/\n('Results-MH'!L$22+'Results-MH'!L$22+'Results-MH'!L$22)","v":8.6949999999999985},{"$f":"(('Results-MH'!M14*'Results-MH'!M$22)+('Results-MH'!M14*'Results-MH'!M$22)+('Results-MH'!M14*'Results-MH'!M$22))\n/\n('Results-MH'!M$22+'Results-MH'!M$22+'Results-MH'!M$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!N14*'Results-MH'!N$22)+('Results-MH'!N14*'Results-MH'!N$22)+('Results-MH'!N14*'Results-MH'!N$22))\n/\n('Results-MH'!N$22+'Results-MH'!N$22+'Results-MH'!N$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!O14*'Results-MH'!O$22)+('Results-MH'!O14*'Results-MH'!O$22)+('Results-MH'!O14*'Results-MH'!O$22))\n/\n('Results-MH'!O$22+'Results-MH'!O$22+'Results-MH'!O$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!P14*'Results-MH'!P$22)+('Results-MH'!P14*'Results-MH'!P$22)+('Results-MH'!P14*'Results-MH'!P$22))\n/\n('Results-MH'!P$22+'Results-MH'!P$22+'Results-MH'!P$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!Q14*'Results-MH'!Q$22)+('Results-MH'!Q14*'Results-MH'!Q$22)+('Results-MH'!Q14*'Results-MH'!Q$22))\n/\n('Results-MH'!Q$22+'Results-MH'!Q$22+'Results-MH'!Q$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!R14*'Results-MH'!R$22)+('Results-MH'!R14*'Results-MH'!R$22)+('Results-MH'!R14*'Results-MH'!R$22))\n/\n('Results-MH'!R$22+'Results-MH'!R$22+'Results-MH'!R$22)","v":8.6949999999999985},{"$f":"(('Results-MH'!S14*'Results-MH'!S$22)+('Results-MH'!S14*'Results-MH'!S$22)+('Results-MH'!S14*'Results-MH'!S$22))\n/\n('Results-MH'!S$22+'Results-MH'!S$22+'Results-MH'!S$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!T14*'Results-MH'!T$22)+('Results-MH'!T14*'Results-MH'!T$22)+('Results-MH'!T14*'Results-MH'!T$22))\n/\n('Results-MH'!T$22+'Results-MH'!T$22+'Results-MH'!T$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!U14*'Results-MH'!U$22)+('Results-MH'!U14*'Results-MH'!U$22)+('Results-MH'!U14*'Results-MH'!U$22))\n/\n('Results-MH'!U$22+'Results-MH'!U$22+'Results-MH'!U$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!V14*'Results-MH'!V$22)+('Results-MH'!V14*'Results-MH'!V$22)+('Results-MH'!V14*'Results-MH'!V$22))\n/\n('Results-MH'!V$22+'Results-MH'!V$22+'Results-MH'!V$22)","v":8.6949999999999985},{"$f":"(('Results-MH'!W14*'Results-MH'!W$22)+('Results-MH'!W14*'Results-MH'!W$22)+('Results-MH'!W14*'Results-MH'!W$22))\n/\n('Results-MH'!W$22+'Results-MH'!W$22+'Results-MH'!W$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!X14*'Results-MH'!X$22)+('Results-MH'!X14*'Results-MH'!X$22)+('Results-MH'!X14*'Results-MH'!X$22))\n/\n('Results-MH'!X$22+'Results-MH'!X$22+'Results-MH'!X$22)","v":8.6949999999999985},{"$f":"(('Results-MH'!Y14*'Results-MH'!Y$22)+('Results-MH'!Y14*'Results-MH'!Y$22)+('Results-MH'!Y14*'Results-MH'!Y$22))\n/\n('Results-MH'!Y$22+'Results-MH'!Y$22+'Results-MH'!Y$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!Z14*'Results-MH'!Z$22)+('Results-MH'!Z14*'Results-MH'!Z$22)+('Results-MH'!Z14*'Results-MH'!Z$22))\n/\n('Results-MH'!Z$22+'Results-MH'!Z$22+'Results-MH'!Z$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!AA14*'Results-MH'!AA$22)+('Results-MH'!AA14*'Results-MH'!AA$22)+('Results-MH'!AA14*'Results-MH'!AA$22))\n/\n('Results-MH'!AA$22+'Results-MH'!AA$22+'Results-MH'!AA$22)","v":8.6950000000000003},{"$f":"(('Results-MH'!AB14*'Results-MH'!AB$22)+('Results-MH'!AB14*'Results-MH'!AB$22)+('Results-MH'!AB14*'Results-MH'!AB$22))\n/\n('Results-MH'!AB$22+'Results-MH'!AB$22+'Results-MH'!AB$22)","v":8.6950000000000003}]
[null,null,{"$f":"'UEC-MH'!$C$14&\" - \"&'UEC-MH'!C16","v":"Installed UEC (Vintage Weighted Average)  - PRE-Case UEC"},{"$f":"(('Results-MH'!D15*'Results-MH'!D$23)+('Results-MH'!D15*'Results-MH'!D$23)+('Results-MH'!D15*'Results-MH'!D$23))\n/\n('Results-MH'!D$23+'Results-MH'!D$23+'Results-MH'!D$23)","v":24.589460000000003},{"$f":"(('Results-MH'!E15*'Results-MH'!E$23)+('Results-MH'!E15*'Results-MH'!E$23)+('Results-MH'!E15*'Results-MH'!E$23))\n/\n('Results-MH'!E$23+'Results-MH'!E$23+'Results-MH'!E$23)","v":24.589460000000006},{"$f":"(('Results-MH'!F15*'Results-MH'!F$23)+('Results-MH'!F15*'Results-MH'!F$23)+('Results-MH'!F15*'Results-MH'!F$23))\n/\n('Results-MH'!F$23+'Results-MH'!F$23+'Results-MH'!F$23)","v":24.589460000000003},{"$f":"(('Results-MH'!G15*'Results-MH'!G$23)+('Results-MH'!G15*'Results-MH'!G$23)+('Results-MH'!G15*'Results-MH'!G$23))\n/\n('Results-MH'!G$23+'Results-MH'!G$23+'Results-MH'!G$23)","v":24.589460000000003},{"$f":"(('Results-MH'!H15*'Results-MH'!H$23)+('Results-MH'!H15*'Results-MH'!H$23)+('Results-MH'!H15*'Results-MH'!H$23))\n/\n('Results-MH'!H$23+'Results-MH'!H$23+'Results-MH'!H$23)","v":24.589459999999999},{"$f":"(('Results-MH'!I15*'Results-MH'!I$23)+('Results-MH'!I15*'Results-MH'!I$23)+('Results-MH'!I15*'Results-MH'!I$23))\n/\n('Results-MH'!I$23+'Results-MH'!I$23+'Results-MH'!I$23)","v":24.589460000000006},{"$f":"(('Results-MH'!J15*'Results-MH'!J$23)+('Results-MH'!J15*'Results-MH'!J$23)+('Results-MH'!J15*'Results-MH'!J$23))\n/\n('Results-MH'!J$23+'Results-MH'!J$23+'Results-MH'!J$23)","v":24.589459999999999},{"$f":"(('Results-MH'!K15*'Results-MH'!K$23)+('Results-MH'!K15*'Results-MH'!K$23)+('Results-MH'!K15*'Results-MH'!K$23))\n/\n('Results-MH'!K$23+'Results-MH'!K$23+'Results-MH'!K$23)","v":24.589460000000003},{"$f":"(('Results-MH'!L15*'Results-MH'!L$23)+('Results-MH'!L15*'Results-MH'!L$23)+('Results-MH'!L15*'Results-MH'!L$23))\n/\n('Results-MH'!L$23+'Results-MH'!L$23+'Results-MH'!L$23)","v":24.589459999999999},{"$f":"(('Results-MH'!M15*'Results-MH'!M$23)+('Results-MH'!M15*'Results-MH'!M$23)+('Results-MH'!M15*'Results-MH'!M$23))\n/\n('Results-MH'!M$23+'Results-MH'!M$23+'Results-MH'!M$23)","v":24.589459999999992},{"$f":"(('Results-MH'!N15*'Results-MH'!N$23)+('Results-MH'!N15*'Results-MH'!N$23)+('Results-MH'!N15*'Results-MH'!N$23))\n/\n('Results-MH'!N$23+'Results-MH'!N$23+'Results-MH'!N$23)","v":24.589459999999995},{"$f":"(('Results-MH'!O15*'Results-MH'!O$23)+('Results-MH'!O15*'Results-MH'!O$23)+('Results-MH'!O15*'Results-MH'!O$23))\n/\n('Results-MH'!O$23+'Results-MH'!O$23+'Results-MH'!O$23)","v":24.589459999999999},{"$f":"(('Results-MH'!P15*'Results-MH'!P$23)+('Results-MH'!P15*'Results-MH'!P$23)+('Results-MH'!P15*'Results-MH'!P$23))\n/\n('Results-MH'!P$23+'Results-MH'!P$23+'Results-MH'!P$23)","v":24.589459999999999},{"$f":"(('Results-MH'!Q15*'Results-MH'!Q$23)+('Results-MH'!Q15*'Results-MH'!Q$23)+('Results-MH'!Q15*'Results-MH'!Q$23))\n/\n('Results-MH'!Q$23+'Results-MH'!Q$23+'Results-MH'!Q$23)","v":24.589460000000006},{"$f":"(('Results-MH'!R15*'Results-MH'!R$23)+('Results-MH'!R15*'Results-MH'!R$23)+('Results-MH'!R15*'Results-MH'!R$23))\n/\n('Results-MH'!R$23+'Results-MH'!R$23+'Results-MH'!R$23)","v":24.589460000000006},{"$f":"(('Results-MH'!S15*'Results-MH'!S$23)+('Results-MH'!S15*'Results-MH'!S$23)+('Results-MH'!S15*'Results-MH'!S$23))\n/\n('Results-MH'!S$23+'Results-MH'!S$23+'Results-MH'!S$23)","v":24.589460000000006},{"$f":"(('Results-MH'!T15*'Results-MH'!T$23)+('Results-MH'!T15*'Results-MH'!T$23)+('Results-MH'!T15*'Results-MH'!T$23))\n/\n('Results-MH'!T$23+'Results-MH'!T$23+'Results-MH'!T$23)","v":24.589460000000006},{"$f":"(('Results-MH'!U15*'Results-MH'!U$23)+('Results-MH'!U15*'Results-MH'!U$23)+('Results-MH'!U15*'Results-MH'!U$23))\n/\n('Results-MH'!U$23+'Results-MH'!U$23+'Results-MH'!U$23)","v":24.589460000000003},{"$f":"(('Results-MH'!V15*'Results-MH'!V$23)+('Results-MH'!V15*'Results-MH'!V$23)+('Results-MH'!V15*'Results-MH'!V$23))\n/\n('Results-MH'!V$23+'Results-MH'!V$23+'Results-MH'!V$23)","v":24.589459999999999},{"$f":"(('Results-MH'!W15*'Results-MH'!W$23)+('Results-MH'!W15*'Results-MH'!W$23)+('Results-MH'!W15*'Results-MH'!W$23))\n/\n('Results-MH'!W$23+'Results-MH'!W$23+'Results-MH'!W$23)","v":24.589459999999995},{"$f":"(('Results-MH'!X15*'Results-MH'!X$23)+('Results-MH'!X15*'Results-MH'!X$23)+('Results-MH'!X15*'Results-MH'!X$23))\n/\n('Results-MH'!X$23+'Results-MH'!X$23+'Results-MH'!X$23)","v":24.589459999999999},{"$f":"(('Results-MH'!Y15*'Results-MH'!Y$23)+('Results-MH'!Y15*'Results-MH'!Y$23)+('Results-MH'!Y15*'Results-MH'!Y$23))\n/\n('Results-MH'!Y$23+'Results-MH'!Y$23+'Results-MH'!Y$23)","v":24.589459999999995},{"$f":"(('Results-MH'!Z15*'Results-MH'!Z$23)+('Results-MH'!Z15*'Results-MH'!Z$23)+('Results-MH'!Z15*'Results-MH'!Z$23))\n/\n('Results-MH'!Z$23+'Results-MH'!Z$23+'Results-MH'!Z$23)","v":24.589460000000006},{"$f":"(('Results-MH'!AA15*'Results-MH'!AA$23)+('Results-MH'!AA15*'Results-MH'!AA$23)+('Results-MH'!AA15*'Results-MH'!AA$23))\n/\n('Results-MH'!AA$23+'Results-MH'!AA$23+'Results-MH'!AA$23)","v":24.589459999999999},{"$f":"(('Results-MH'!AB15*'Results-MH'!AB$23)+('Results-MH'!AB15*'Results-MH'!AB$23)+('Results-MH'!AB15*'Results-MH'!AB$23))\n/\n('Results-MH'!AB$23+'Results-MH'!AB$23+'Results-MH'!AB$23)","v":24.589460000000006}]
[null,null,{"$f":"'UEC-MH'!$C$14&\" - \"&'UEC-MH'!C17","v":"Installed UEC (Vintage Weighted Average)  - POST-Case UEC"},{"$f":"(('Results-MH'!D16*'Results-MH'!D$23)+('Results-MH'!D16*'Results-MH'!D$23)+('Results-MH'!D16*'Results-MH'!D$23))\n/\n('Results-MH'!D$23+'Results-MH'!D$23+'Results-MH'!D$23)","v":24.589460000000003},{"$f":"(('Results-MH'!E16*'Results-MH'!E$23)+('Results-MH'!E16*'Results-MH'!E$23)+('Results-MH'!E16*'Results-MH'!E$23))\n/\n('Results-MH'!E$23+'Results-MH'!E$23+'Results-MH'!E$23)","v":24.589460000000006},{"$f":"(('Results-MH'!F16*'Results-MH'!F$23)+('Results-MH'!F16*'Results-MH'!F$23)+('Results-MH'!F16*'Results-MH'!F$23))\n/\n('Results-MH'!F$23+'Results-MH'!F$23+'Results-MH'!F$23)","v":24.589460000000003},{"$f":"(('Results-MH'!G16*'Results-MH'!G$23)+('Results-MH'!G16*'Results-MH'!G$23)+('Results-MH'!G16*'Results-MH'!G$23))\n/\n('Results-MH'!G$23+'Results-MH'!G$23+'Results-MH'!G$23)","v":24.589460000000003},{"$f":"(('Results-MH'!H16*'Results-MH'!H$23)+('Results-MH'!H16*'Results-MH'!H$23)+('Results-MH'!H16*'Results-MH'!H$23))\n/\n('Results-MH'!H$23+'Results-MH'!H$23+'Results-MH'!H$23)","v":24.589459999999999},{"$f":"(('Results-MH'!I16*'Results-MH'!I$23)+('Results-MH'!I16*'Results-MH'!I$23)+('Results-MH'!I16*'Results-MH'!I$23))\n/\n('Results-MH'!I$23+'Results-MH'!I$23+'Results-MH'!I$23)","v":24.589460000000006},{"$f":"(('Results-MH'!J16*'Results-MH'!J$23)+('Results-MH'!J16*'Results-MH'!J$23)+('Results-MH'!J16*'Results-MH'!J$23))\n/\n('Results-MH'!J$23+'Results-MH'!J$23+'Results-MH'!J$23)","v":22.813963484969555},{"$f":"(('Results-MH'!K16*'Results-MH'!K$23)+('Results-MH'!K16*'Results-MH'!K$23)+('Results-MH'!K16*'Results-MH'!K$23))\n/\n('Results-MH'!K$23+'Results-MH'!K$23+'Results-MH'!K$23)","v":20.856921985640824},{"$f":"(('Results-MH'!L16*'Results-MH'!L$23)+('Results-MH'!L16*'Results-MH'!L$23)+('Results-MH'!L16*'Results-MH'!L$23))\n/\n('Results-MH'!L$23+'Results-MH'!L$23+'Results-MH'!L$23)","v":19.094360375199344},{"$f":"(('Results-MH'!M16*'Results-MH'!M$23)+('Results-MH'!M16*'Results-MH'!M$23)+('Results-MH'!M16*'Results-MH'!M$23))\n/\n('Results-MH'!M$23+'Results-MH'!M$23+'Results-MH'!M$23)","v":17.294019077837461},{"$f":"(('Results-MH'!N16*'Results-MH'!N$23)+('Results-MH'!N16*'Results-MH'!N$23)+('Results-MH'!N16*'Results-MH'!N$23))\n/\n('Results-MH'!N$23+'Results-MH'!N$23+'Results-MH'!N$23)","v":15.411376603949254},{"$f":"(('Results-MH'!O16*'Results-MH'!O$23)+('Results-MH'!O16*'Results-MH'!O$23)+('Results-MH'!O16*'Results-MH'!O$23))\n/\n('Results-MH'!O$23+'Results-MH'!O$23+'Results-MH'!O$23)","v":13.600513676308969},{"$f":"(('Results-MH'!P16*'Results-MH'!P$23)+('Results-MH'!P16*'Results-MH'!P$23)+('Results-MH'!P16*'Results-MH'!P$23))\n/\n('Results-MH'!P$23+'Results-MH'!P$23+'Results-MH'!P$23)","v":11.88954566280864},{"$f":"(('Results-MH'!Q16*'Results-MH'!Q$23)+('Results-MH'!Q16*'Results-MH'!Q$23)+('Results-MH'!Q16*'Results-MH'!Q$23))\n/\n('Results-MH'!Q$23+'Results-MH'!Q$23+'Results-MH'!Q$23)","v":10.283008747848124},{"$f":"(('Results-MH'!R16*'Results-MH'!R$23)+('Results-MH'!R16*'Results-MH'!R$23)+('Results-MH'!R16*'Results-MH'!R$23))\n/\n('Results-MH'!R$23+'Results-MH'!R$23+'Results-MH'!R$23)","v":8.6950000000000003},{"$f":"(('Results-MH'!S16*'Results-MH'!S$23)+('Results-MH'!S16*'Results-MH'!S$23)+('Results-MH'!S16*'Results-MH'!S$23))\n/\n('Results-MH'!S$23+'Results-MH'!S$23+'Results-MH'!S$23)","v":8.6950000000000003},{"$f":"(('Results-MH'!T16*'Results-MH'!T$23)+('Results-MH'!T16*'Results-MH'!T$23)+('Results-MH'!T16*'Results-MH'!T$23))\n/\n('Results-MH'!T$23+'Results-MH'!T$23+'Results-MH'!T$23)","v":8.6950000000000003},{"$f":"(('Results-MH'!U16*'Results-MH'!U$23)+('Results-MH'!U16*'Results-MH'!U$23)+('Results-MH'!U16*'Results-MH'!U$23))\n/\n('Results-MH'!U$23+'Results-MH'!U$23+'Results-MH'!U$23)","v":8.6949999999999985},{"$f":"(('Results-MH'!V16*'Results-MH'!V$23)+('Results-MH'!V16*'Results-MH'!V$23)+('Results-MH'!V16*'Results-MH'!V$23))\n/\n('Results-MH'!V$23+'Results-MH'!V$23+'Results-MH'!V$23)","v":8.6950000000000003},{"$f":"(('Results-MH'!W16*'Results-MH'!W$23)+('Results-MH'!W16*'Results-MH'!W$23)+('Results-MH'!W16*'Results-MH'!W$23))\n/\n('Results-MH'!W$23+'Results-MH'!W$23+'Results-MH'!W$23)","v":8.6950000000000003},{"$f":"(('Results-MH'!X16*'Results-MH'!X$23)+('Results-MH'!X16*'Results-MH'!X$23)+('Results-MH'!X16*'Results-MH'!X$23))\n/\n('Results-MH'!X$23+'Results-MH'!X$23+'Results-MH'!X$23)","v":8.6949999999999985},{"$f":"(('Results-MH'!Y16*'Results-MH'!Y$23)+('Results-MH'!Y16*'Results-MH'!Y$23)+('Results-MH'!Y16*'Results-MH'!Y$23))\n/\n('Results-MH'!Y$23+'Results-MH'!Y$23+'Results-MH'!Y$23)","v":8.6950000000000003},{"$f":"(('Results-MH'!Z16*'Results-MH'!Z$23)+('Results-MH'!Z16*'Results-MH'!Z$23)+('Results-MH'!Z16*'Results-MH'!Z$23))\n/\n('Results-MH'!Z$23+'Results-MH'!Z$23+'Results-MH'!Z$23)","v":8.6950000000000021},{"$f":"(('Results-MH'!AA16*'Results-MH'!AA$23)+('Results-MH'!AA16*'Results-MH'!AA$23)+('Results-MH'!AA16*'Results-MH'!AA$23))\n/\n('Results-MH'!AA$23+'Results-MH'!AA$23+'Results-MH'!AA$23)","v":8.6950000000000003},{"$f":"(('Results-MH'!AB16*'Results-MH'!AB$23)+('Results-MH'!AB16*'Results-MH'!AB$23)+('Results-MH'!AB16*'Results-MH'!AB$23))\n/\n('Results-MH'!AB$23+'Results-MH'!AB$23+'Results-MH'!AB$23)","v":8.6950000000000003}]
[]
[null,null,"Stock and Shipments (units)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"6P Shipments",{"$f":"'Results-MH'!D19+'Results-MH'!D19+'Results-MH'!D19","v":194653.69448382157},{"$f":"'Results-MH'!E19+'Results-MH'!E19+'Results-MH'!E19","v":194653.69448382157},{"$f":"'Results-MH'!F19+'Results-MH'!F19+'Results-MH'!F19","v":194653.69448382157},{"$f":"'Results-MH'!G19+'Results-MH'!G19+'Results-MH'!G19","v":194653.69448382157},{"$f":"'Results-MH'!H19+'Results-MH'!H19+'Results-MH'!H19","v":194653.69448382157},{"$f":"'Results-MH'!I19+'Results-MH'!I19+'Results-MH'!I19","v":194653.69448382157},{"$f":"'Results-MH'!J19+'Results-MH'!J19+'Results-MH'!J19","v":194653.69448382157},{"$f":"'Results-MH'!K19+'Results-MH'!K19+'Results-MH'!K19","v":194653.69448382157},{"$f":"'Results-MH'!L19+'Results-MH'!L19+'Results-MH'!L19","v":194653.69448382157},{"$f":"'Results-MH'!M19+'Results-MH'!M19+'Results-MH'!M19","v":194653.69448382157},{"$f":"'Results-MH'!N19+'Results-MH'!N19+'Results-MH'!N19","v":194653.69448382157},{"$f":"'Results-MH'!O19+'Results-MH'!O19+'Results-MH'!O19","v":194653.69448382157},{"$f":"'Results-MH'!P19+'Results-MH'!P19+'Results-MH'!P19","v":194653.69448382157},{"$f":"'Results-MH'!Q19+'Results-MH'!Q19+'Results-MH'!Q19","v":194653.69448382157},{"$f":"'Results-MH'!R19+'Results-MH'!R19+'Results-MH'!R19","v":194653.69448382157},{"$f":"'Results-MH'!S19+'Results-MH'!S19+'Results-MH'!S19","v":194653.69448382157},{"$f":"'Results-MH'!T19+'Results-MH'!T19+'Results-MH'!T19","v":194653.69448382157},{"$f":"'Results-MH'!U19+'Results-MH'!U19+'Results-MH'!U19","v":194653.69448382157},{"$f":"'Results-MH'!V19+'Results-MH'!V19+'Results-MH'!V19","v":194653.69448382157},{"$f":"'Results-MH'!W19+'Results-MH'!W19+'Results-MH'!W19","v":194653.69448382157},{"$f":"'Results-MH'!X19+'Results-MH'!X19+'Results-MH'!X19","v":194653.69448382157},{"$f":"'Results-MH'!Y19+'Results-MH'!Y19+'Results-MH'!Y19","v":194653.69448382157},{"$f":"'Results-MH'!Z19+'Results-MH'!Z19+'Results-MH'!Z19","v":194653.69448382157},{"$f":"'Results-MH'!AA19+'Results-MH'!AA19+'Results-MH'!AA19","v":194653.69448382157},{"$f":"'Results-MH'!AB19+'Results-MH'!AB19+'Results-MH'!AB19","v":194653.69448382157}]
[null,null,"Replacement Shipments",{"$f":"'Results-MH'!D20+'Results-MH'!D20+'Results-MH'!D20","v":177612.20081155951},{"$f":"'Results-MH'!E20+'Results-MH'!E20+'Results-MH'!E20","v":191864.43874516551},{"$f":"'Results-MH'!F20+'Results-MH'!F20+'Results-MH'!F20","v":193982.32737666383},{"$f":"'Results-MH'!G20+'Results-MH'!G20+'Results-MH'!G20","v":186804.73087364013},{"$f":"'Results-MH'!H20+'Results-MH'!H20+'Results-MH'!H20","v":179228.8375849115},{"$f":"'Results-MH'!I20+'Results-MH'!I20+'Results-MH'!I20","v":182376.63687888419},{"$f":"'Results-MH'!J20+'Results-MH'!J20+'Results-MH'!J20","v":192024.94916624046},{"$f":"'Results-MH'!K20+'Results-MH'!K20+'Results-MH'!K20","v":218378.05450890944},{"$f":"'Results-MH'!L20+'Results-MH'!L20+'Results-MH'!L20","v":199388.36141326025},{"$f":"'Results-MH'!M20+'Results-MH'!M20+'Results-MH'!M20","v":207834.91380671915},{"$f":"'Results-MH'!N20+'Results-MH'!N20+'Results-MH'!N20","v":221883.65624331115},{"$f":"'Results-MH'!O20+'Results-MH'!O20+'Results-MH'!O20","v":217204.33486117554},{"$f":"'Results-MH'!P20+'Results-MH'!P20+'Results-MH'!P20","v":208992.55037253731},{"$f":"'Results-MH'!Q20+'Results-MH'!Q20+'Results-MH'!Q20","v":200092.43416981399},{"$f":"'Results-MH'!R20+'Results-MH'!R20+'Results-MH'!R20","v":202014.65996978307},{"$f":"'Results-MH'!S20+'Results-MH'!S20+'Results-MH'!S20","v":210734.83694924662},{"$f":"'Results-MH'!T20+'Results-MH'!T20+'Results-MH'!T20","v":236549.86308929065},{"$f":"'Results-MH'!U20+'Results-MH'!U20+'Results-MH'!U20","v":217463.80274564881},{"$f":"'Results-MH'!V20+'Results-MH'!V20+'Results-MH'!V20","v":226234.73419607177},{"$f":"'Results-MH'!W20+'Results-MH'!W20+'Results-MH'!W20","v":240913.23760081179},{"$f":"'Results-MH'!X20+'Results-MH'!X20+'Results-MH'!X20","v":237040.93647988609},{"$f":"'Results-MH'!Y20+'Results-MH'!Y20+'Results-MH'!Y20","v":229639.09682968361},{"$f":"'Results-MH'!Z20+'Results-MH'!Z20+'Results-MH'!Z20","v":221383.79711024463},{"$f":"'Results-MH'!AA20+'Results-MH'!AA20+'Results-MH'!AA20","v":223658.41085216115},{"$f":"'Results-MH'!AB20+'Results-MH'!AB20+'Results-MH'!AB20","v":232366.33435601814}]
[null,null,"Net New Shipments",{"$f":"'Results-MH'!D21+'Results-MH'!D21+'Results-MH'!D21","v":30222.712995159673},{"$f":"'Results-MH'!E21+'Results-MH'!E21+'Results-MH'!E21","v":30019.217498145648},{"$f":"'Results-MH'!F21+'Results-MH'!F21+'Results-MH'!F21","v":23222.007484511705},{"$f":"'Results-MH'!G21+'Results-MH'!G21+'Results-MH'!G21","v":22187.819498897181},{"$f":"'Results-MH'!H21+'Results-MH'!H21+'Results-MH'!H21","v":20863.596584902494},{"$f":"'Results-MH'!I21+'Results-MH'!I21+'Results-MH'!I21","v":19638.023090898874},{"$f":"'Results-MH'!J21+'Results-MH'!J21+'Results-MH'!J21","v":18709.887783006183},{"$f":"'Results-MH'!K21+'Results-MH'!K21+'Results-MH'!K21","v":18171.808580381214},{"$f":"'Results-MH'!L21+'Results-MH'!L21+'Results-MH'!L21","v":18075.441332388553},{"$f":"'Results-MH'!M21+'Results-MH'!M21+'Results-MH'!M21","v":18399.820389352622},{"$f":"'Results-MH'!N21+'Results-MH'!N21+'Results-MH'!N21","v":19029.581357500632},{"$f":"'Results-MH'!O21+'Results-MH'!O21+'Results-MH'!O21","v":19836.601618710556},{"$f":"'Results-MH'!P21+'Results-MH'!P21+'Results-MH'!P21","v":20646.546457146294},{"$f":"'Results-MH'!Q21+'Results-MH'!Q21+'Results-MH'!Q21","v":21291.362940430641},{"$f":"'Results-MH'!R21+'Results-MH'!R21+'Results-MH'!R21","v":21643.750882378081},{"$f":"'Results-MH'!S21+'Results-MH'!S21+'Results-MH'!S21","v":21631.497406771523},{"$f":"'Results-MH'!T21+'Results-MH'!T21+'Results-MH'!T21","v":21247.566238656873},{"$f":"'Results-MH'!U21+'Results-MH'!U21+'Results-MH'!U21","v":20555.839759370196},{"$f":"'Results-MH'!V21+'Results-MH'!V21+'Results-MH'!V21","v":19667.929471235373},{"$f":"'Results-MH'!W21+'Results-MH'!W21+'Results-MH'!W21","v":18724.470436300733},{"$f":"'Results-MH'!X21+'Results-MH'!X21+'Results-MH'!X21","v":17871.299276613747},{"$f":"'Results-MH'!Y21+'Results-MH'!Y21+'Results-MH'!Y21","v":18050.012269379455},{"$f":"'Results-MH'!Z21+'Results-MH'!Z21+'Results-MH'!Z21","v":18230.512392073637},{"$f":"'Results-MH'!AA21+'Results-MH'!AA21+'Results-MH'!AA21","v":18412.817515994073},{"$f":"'Results-MH'!AB21+'Results-MH'!AB21+'Results-MH'!AB21","v":18596.945691154338}]
[null,null,"Total Model Shipments",{"$f":"'Results-MH'!D22+'Results-MH'!D22+'Results-MH'!D22","v":207834.91380671915},{"$f":"'Results-MH'!E22+'Results-MH'!E22+'Results-MH'!E22","v":221883.65624331115},{"$f":"'Results-MH'!F22+'Results-MH'!F22+'Results-MH'!F22","v":217204.33486117554},{"$f":"'Results-MH'!G22+'Results-MH'!G22+'Results-MH'!G22","v":208992.55037253731},{"$f":"'Results-MH'!H22+'Results-MH'!H22+'Results-MH'!H22","v":200092.43416981396},{"$f":"'Results-MH'!I22+'Results-MH'!I22+'Results-MH'!I22","v":202014.65996978307},{"$f":"'Results-MH'!J22+'Results-MH'!J22+'Results-MH'!J22","v":210734.83694924662},{"$f":"'Results-MH'!K22+'Results-MH'!K22+'Results-MH'!K22","v":236549.86308929065},{"$f":"'Results-MH'!L22+'Results-MH'!L22+'Results-MH'!L22","v":217463.80274564881},{"$f":"'Results-MH'!M22+'Results-MH'!M22+'Results-MH'!M22","v":226234.73419607177},{"$f":"'Results-MH'!N22+'Results-MH'!N22+'Results-MH'!N22","v":240913.23760081179},{"$f":"'Results-MH'!O22+'Results-MH'!O22+'Results-MH'!O22","v":237040.93647988609},{"$f":"'Results-MH'!P22+'Results-MH'!P22+'Results-MH'!P22","v":229639.09682968361},{"$f":"'Results-MH'!Q22+'Results-MH'!Q22+'Results-MH'!Q22","v":221383.79711024463},{"$f":"'Results-MH'!R22+'Results-MH'!R22+'Results-MH'!R22","v":223658.41085216115},{"$f":"'Results-MH'!S22+'Results-MH'!S22+'Results-MH'!S22","v":232366.33435601814},{"$f":"'Results-MH'!T22+'Results-MH'!T22+'Results-MH'!T22","v":257797.42932794752},{"$f":"'Results-MH'!U22+'Results-MH'!U22+'Results-MH'!U22","v":238019.642505019},{"$f":"'Results-MH'!V22+'Results-MH'!V22+'Results-MH'!V22","v":245902.66366730715},{"$f":"'Results-MH'!W22+'Results-MH'!W22+'Results-MH'!W22","v":259637.70803711252},{"$f":"'Results-MH'!X22+'Results-MH'!X22+'Results-MH'!X22","v":254912.23575649984},{"$f":"'Results-MH'!Y22+'Results-MH'!Y22+'Results-MH'!Y22","v":247689.10909906306},{"$f":"'Results-MH'!Z22+'Results-MH'!Z22+'Results-MH'!Z22","v":239614.30950231827},{"$f":"'Results-MH'!AA22+'Results-MH'!AA22+'Results-MH'!AA22","v":242071.22836815522},{"$f":"'Results-MH'!AB22+'Results-MH'!AB22+'Results-MH'!AB22","v":250963.28004717248}]
[null,null,"Model Installed Stock",{"$f":"'Results-MH'!D23+'Results-MH'!D23+'Results-MH'!D23","v":1751883.2503543943},{"$f":"'Results-MH'!E23+'Results-MH'!E23+'Results-MH'!E23","v":1781902.4678525398},{"$f":"'Results-MH'!F23+'Results-MH'!F23+'Results-MH'!F23","v":1805124.4753370518},{"$f":"'Results-MH'!G23+'Results-MH'!G23+'Results-MH'!G23","v":1827312.2948359489},{"$f":"'Results-MH'!H23+'Results-MH'!H23+'Results-MH'!H23","v":1848175.8914208515},{"$f":"'Results-MH'!I23+'Results-MH'!I23+'Results-MH'!I23","v":1867813.9145117502},{"$f":"'Results-MH'!J23+'Results-MH'!J23+'Results-MH'!J23","v":1886523.8022947563},{"$f":"'Results-MH'!K23+'Results-MH'!K23+'Results-MH'!K23","v":1904695.6108751376},{"$f":"'Results-MH'!L23+'Results-MH'!L23+'Results-MH'!L23","v":1922771.0522075263},{"$f":"'Results-MH'!M23+'Results-MH'!M23+'Results-MH'!M23","v":1941170.8725968788},{"$f":"'Results-MH'!N23+'Results-MH'!N23+'Results-MH'!N23","v":1960200.4539543795},{"$f":"'Results-MH'!O23+'Results-MH'!O23+'Results-MH'!O23","v":1980037.05557309},{"$f":"'Results-MH'!P23+'Results-MH'!P23+'Results-MH'!P23","v":2000683.6020302363},{"$f":"'Results-MH'!Q23+'Results-MH'!Q23+'Results-MH'!Q23","v":2021974.9649706669},{"$f":"'Results-MH'!R23+'Results-MH'!R23+'Results-MH'!R23","v":2043618.715853045},{"$f":"'Results-MH'!S23+'Results-MH'!S23+'Results-MH'!S23","v":2065250.2132598166},{"$f":"'Results-MH'!T23+'Results-MH'!T23+'Results-MH'!T23","v":2086497.7794984733},{"$f":"'Results-MH'!U23+'Results-MH'!U23+'Results-MH'!U23","v":2107053.6192578436},{"$f":"'Results-MH'!V23+'Results-MH'!V23+'Results-MH'!V23","v":2126721.5487290788},{"$f":"'Results-MH'!W23+'Results-MH'!W23+'Results-MH'!W23","v":2145446.0191653799},{"$f":"'Results-MH'!X23+'Results-MH'!X23+'Results-MH'!X23","v":2163317.3184419936},{"$f":"'Results-MH'!Y23+'Results-MH'!Y23+'Results-MH'!Y23","v":2181367.3307113731},{"$f":"'Results-MH'!Z23+'Results-MH'!Z23+'Results-MH'!Z23","v":2199597.8431034465},{"$f":"'Results-MH'!AA23+'Results-MH'!AA23+'Results-MH'!AA23","v":2218010.6606194405},{"$f":"'Results-MH'!AB23+'Results-MH'!AB23+'Results-MH'!AB23","v":2236607.6063105948}]
[]
[]
[]
[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",{"$f":"D12*D19","v":3382302.5953508844},3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844,3382302.5953508844]
[null,null,"Model Shipments * Model Pre-Case UEC",{"$f":"D13*D22","v":5110548.2996537685},{"$f":"E13*E22","v":5455999.2898486508},5340937.3038954819,5139013.9576834925,4920164.9063212741,4967431.4007405825,5181855.8437700225,5816633.3964395896,5347317.4790620226,5562989.9471249394,5923926.4194556577,5828708.6259347005,5646701.3859296329,5443708.023690477,5499639.5473127831,5713762.6839939347,6339099.5765623935,5852774.4785914654,6046613.7121407036,6384351.036270258,6268154.2246450232,6090541.4406270478,5891986.4789348766,5952400.787109619,6171051.5361887459]
[null,null,"Model Shipments * Model Post-Case UEC",{"$f":"D14*D22","v":5110548.2996537685},{"$f":"E14*E22","v":5455999.2898486508},5340937.3038954819,5139013.9576834925,4920164.9063212741,4967431.4007405825,1832339.4072736993,2056801.0595613818,1890847.7648734159,1967111.0138348441,2094740.6009390585,2061070.9426926097,1996711.9469340991,1924932.1158735771,1944709.8823595408,2020425.2772255777,2241548.6480065039,2069580.7915811404,2138123.6605872354,2257549.8713826933,2216461.8899027659,2153656.8036163533,2083446.4211226574,2104809.3306611096,2182125.7200101647]
[]
[null,null,"Total Energy Consumption (kWh)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Modeled Pre-case Consumption \n(Installed UEC * Stock)",{"$f":"D15*D$23","v":43077863.109259367},{"$f":"E15*E$23","v":43816019.457161322},44387036.081321426,44932622.581376776,45445647.155057371,45928535.538330115,46388601.575574815,46835436.535789765,47279901.877414875,47732343.524886034,48200270.654493049,48688041.976532273,49195729.404778413,49719272.522147626,50251480.668719828,50783387.508943744,51305853.689066544,51811310.68859598,52294934.453611732,52755359.07042633,53194804.669136658,53638644.723834068,54086923.17907849,54539684.418875307,54996973.27107013]
[null,null,"Modeled Post-case Consumption \n(Installed UEC* Stock)",{"$f":"D16*D$23","v":43077863.109259367},43816019.457161322,44387036.081321426,44932622.581376776,45445647.155057371,45928535.538330115,43039085.139078498,39726087.762415238,36714083.389851741,33570646.104032815,30209387.415123232,26929521.053920351,23787219.043170962,20791986.252723273,17769264.734342229,17957350.604294106,18142098.192739226,18320831.219446946,18491843.866199341,18654653.136642978,18810044.083853129,18966988.940535389,19125503.245784473,19285602.694086034,19447303.136870623]
[]
[]
[]
[null,null,"Total Energy Consumption (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,{"$f":"C33","v":"Modeled Pre-case Consumption \n(Installed UEC * Stock)"},{"$f":"D33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.9141983925689443},{"$f":"E33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.998405139991025},{"$f":"F33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.0635450697377857},{"$f":"G33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.125784004263835},{"$f":"H33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.1843083681333981},{"$f":"I33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.2393948823100747},{"$f":"J33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.2918778890685392},{"$f":"K33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.342851532716149},{"$f":"L33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.3935548571087004},{"$f":"M33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.4451680954695449},{"$f":"N33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.4985478729743384},{"$f":"O33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.554191418723736},{"$f":"P33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.6121069364337686},{"$f":"Q33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.6718312254332224},{"$f":"R33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.7325439959753401},{"$f":"S33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.7932223943581729},{"$f":"T33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.8528238294623023},{"$f":"U33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.9104849062965981},{"$f":"V33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.9656553107017718},{"$f":"W33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.0181792231834743},{"$f":"X33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.0683099097805915},{"$f":"Y33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.1189419032436767},{"$f":"Z33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.1700802166413977},{"$f":"AA33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2217299131730899},{"$f":"AB33/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":6.2738961066701036}]
[null,null,{"$f":"C34","v":"Modeled Post-case Consumption \n(Installed UEC* Stock)"},{"$f":"D34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.9141983925689443},{"$f":"E34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.998405139991025},{"$f":"F34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.0635450697377857},{"$f":"G34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.125784004263835},{"$f":"H34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.1843083681333981},{"$f":"I34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":5.2393948823100747},{"$f":"J34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.9097747135613163},{"$f":"K34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.5318375270836455},{"$f":"L34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":4.1882367544891332},{"$f":"M34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.8296424941858103},{"$f":"N34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.4461997963864053},{"$f":"O34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.0720421006069301},{"$f":"P34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.7135773492095554},{"$f":"Q34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.3718898303357601},{"$f":"R34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0270664766532316},{"$f":"S34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0485227702822391},{"$f":"T34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0695982423841235},{"$f":"U34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.0899875906282168},{"$f":"V34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1094962201915743},{"$f":"W34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1280690322430957},{"$f":"X34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1457955833736171},{"$f":"Y34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.163699400015445},{"$f":"Z34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.1817822548236907},{"$f":"AA34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.2000459381800179},{"$f":"AB34/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":2.2184922583699089}]
[]
[null,null,"Savings (aMW)",2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034]
[null,null,"Incremental Savings",{"$f":"IF(AND(D42>=STANDARD_YEAR,(D42-STANDARD_YEAR)<LIFETIME_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>=STANDARD_YEAR,(E42-STANDARD_YEAR)<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>=STANDARD_YEAR,(F42-STANDARD_YEAR)<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>=STANDARD_YEAR,(G42-STANDARD_YEAR)<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>=STANDARD_YEAR,(H42-STANDARD_YEAR)<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>=STANDARD_YEAR,(I42-STANDARD_YEAR)<LIFETIME_TH),\n(I13-I14)*I22,\n(I13-I14)*I21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0},{"$f":"IF(AND(J42>=STANDARD_YEAR,(J42-STANDARD_YEAR)<LIFETIME_TH),\n(J13-J14)*J22,\n(J13-J14)*J21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.38210317550722372},{"$f":"IF(AND(K42>=STANDARD_YEAR,(K42-STANDARD_YEAR)<LIFETIME_TH),\n(K13-K14)*K22,\n(K13-K14)*K21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.42891083012528036},{"$f":"IF(AND(L42>=STANDARD_YEAR,(L42-STANDARD_YEAR)<LIFETIME_TH),\n(L13-L14)*L22,\n(L13-L14)*L21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.39430409698706442},{"$f":"IF(AND(M42>=STANDARD_YEAR,(M42-STANDARD_YEAR)<LIFETIME_TH),\n(M13-M14)*M22,\n(M13-M14)*M21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.41020749866416789},{"$f":"IF(AND(N42>=STANDARD_YEAR,(N42-STANDARD_YEAR)<LIFETIME_TH),\n(N13-N14)*N22,\n(N13-N14)*N21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.43682247530419793},{"$f":"IF(AND(O42>=STANDARD_YEAR,(O42-STANDARD_YEAR)<LIFETIME_TH),\n(O13-O14)*O22,\n(O13-O14)*O21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.42980124152887189},{"$f":"IF(AND(P42>=STANDARD_YEAR,(P42-STANDARD_YEAR)<LIFETIME_TH),\n(P13-P14)*P22,\n(P13-P14)*P21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.41638026910740744},{"$f":"IF(AND(Q42>=STANDARD_YEAR,(Q42-STANDARD_YEAR)<LIFETIME_TH),\n(Q13-Q14)*Q22,\n(Q13-Q14)*Q21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.40141180787324898},{"$f":"IF(AND(R42>=STANDARD_YEAR,(R42-STANDARD_YEAR)<LIFETIME_TH),\n(R13-R14)*R22,\n(R13-R14)*R21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":0.40553612422464547},{"$f":"IF(AND(S42>=STANDARD_YEAR,(S42-STANDARD_YEAR)<LIFETIME_TH),\n(S13-S14)*S22,\n(S13-S14)*S21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.9222104753825433E-2},{"$f":"IF(AND(T42>=STANDARD_YEAR,(T42-STANDARD_YEAR)<LIFETIME_TH),\n(T13-T14)*T22,\n(T13-T14)*T21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.8525963002245284E-2},{"$f":"IF(AND(U42>=STANDARD_YEAR,(U42-STANDARD_YEAR)<LIFETIME_TH),\n(U13-U14)*U22,\n(U13-U14)*U21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.7271728590202974E-2},{"$f":"IF(AND(V42>=STANDARD_YEAR,(V42-STANDARD_YEAR)<LIFETIME_TH),\n(V13-V14)*V22,\n(V13-V14)*V21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.5661774841817463E-2},{"$f":"IF(AND(W42>=STANDARD_YEAR,(W42-STANDARD_YEAR)<LIFETIME_TH),\n(W13-W14)*W22,\n(W13-W14)*W21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.3951100430180778E-2},{"$f":"IF(AND(X42>=STANDARD_YEAR,(X42-STANDARD_YEAR)<LIFETIME_TH),\n(X13-X14)*X22,\n(X13-X14)*X21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.2404135466594368E-2},{"$f":"IF(AND(Y42>=STANDARD_YEAR,(Y42-STANDARD_YEAR)<LIFETIME_TH),\n(Y13-Y14)*Y22,\n(Y13-Y14)*Y21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.272817682125953E-2},{"$f":"IF(AND(Z42>=STANDARD_YEAR,(Z42-STANDARD_YEAR)<LIFETIME_TH),\n(Z13-Z14)*Z22,\n(Z13-Z14)*Z21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.3055458589472834E-2},{"$f":"IF(AND(AA42>=STANDARD_YEAR,(AA42-STANDARD_YEAR)<LIFETIME_TH),\n(AA13-AA14)*AA22,\n(AA13-AA14)*AA21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.3386013175367012E-2},{"$f":"IF(AND(AB42>=STANDARD_YEAR,(AB42-STANDARD_YEAR)<LIFETIME_TH),\n(AB13-AB14)*AB22,\n(AB13-AB14)*AB21)\n/Constants!$D$13/(Constants!$D$12*Constants!$D$10)","v":3.3719873307121256E-2}]
[null,null,"Cumulative Savings",{"$f":"D39-D40","v":0},0,0,0,0,0,0.38210317550722284,0.81101400563250348,1.2053181026195672,{"$f":"M39-M40","v":1.6155256012837347},2.0523480765879332,2.4821493181168059,2.8985295872242132,3.2999413950974623,3.7054775193221086,3.7446996240759338,3.7832255870781788,3.8204973156683812,3.8561590905101975,3.8901101909403786,3.9225143264069744,3.9552425032282317,3.988297961817707,4.0216839749930724,4.0554038483001946]
[null,null,"DOE Aggregate Lifecycle Savings (formerly DOE Carbon proxy)",{"$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$44:I44)","v":0},{"$f":"SUM($D$44:J44)","v":0.38210317550722284},{"$f":"SUM($D$44:K44)","v":1.1931171811397263},{"$f":"SUM($D$44:L44)","v":2.3984352837592935},{"$f":"SUM($D$44:M44)","v":4.0139608850430282},{"$f":"SUM($D$44:N44)","v":6.0663089616309609},{"$f":"SUM($D$44:O44)","v":8.5484582797477664},{"$f":"SUM($D$44:P44)","v":11.44698786697198},{"$f":"SUM($D$44:Q44)","v":14.746929262069443},{"$f":"SUM($D$44:R44)","v":18.452406781391552},{"$f":"SUM($D$44:S44)","v":22.197106405467487},{"$f":"SUM($D$44:T44)","v":25.980331992545665},{"$f":"SUM($D$44:U44)","v":29.800829308214045},{"$f":"SUM($D$44:V44)","v":33.656988398724245},{"$f":"SUM($D$44:W44)","v":37.547098589664621},{"$f":"SUM($D$44:X44)","v":41.469612916071597},{"$f":"SUM($D$44:Y44)","v":45.424855419299831},{"$f":"SUM($D$44:Z44)","v":49.413153381117539},{"$f":"SUM($D$44:AA44)","v":53.434837356110613},{"$f":"SUM($D$44:AB44)","v":57.490241204410808}]
[null,null,"Check",{"$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,null,"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$43)","v":0},{"$f":"SUM('Results-MF'!$D$43:$I$43)","v":0},{"$f":"SUM('Results-MH'!$D$43:$I$43)","v":0},{"$f":"SUM('Results-TH'!$D$43:$I$43)","v":0}]
[null,null,"Total First Year Savings through 2034 (aMW)",{"$f":"SUM('Results-SF'!$D$43:$AB$43)","v":9.8700728806130247},{"$f":"SUM('Results-MF'!$D$43:$AB$43)","v":2.6015020889434526},{"$f":"SUM('Results-MH'!$D$43:$AB$43)","v":1.3518012827667316},{"$f":"SUM('Results-TH'!$D$43:$AB$43)","v":4.0554038483001955}]

{"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"]